BNBCalc Short Term Rental Investment Analysis 63 Fairmont Dr, Daly City, CA 94015

3 bed • 2 bath • 9 guests • $1,498,000

BNB

Calc

Annual Revenue

$76,205

Profit (Cash Flow)

-$48,432

Cap Rate

3.5%

Annual Revenue

$76,205

AirDNA projects $326/night at 64% occupancy ($76,204). Airbtics projects $252/night at 66% occupancy ($60,747). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 64% occupancy rate, $326 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$44,783	$72,802	$88,334	$109,931
Occupancy	55%	70%	79%	88%
Nightly Rate	$209	$270	$288	$318

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern & Luxury Bay Area Retreat \| 20 Mins to SF	$73,995	$208	90%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (409)
Beautiful Quiet Getaway, Newly Remodeled	$48,541	$176	70%	3	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.8 (267)
Cozy Mid-Century Home near Golf Course w/ Parking!	$92,678	$271	85%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 4.9 (207)
Newly furnished, King master, garage, mins to SF!	$76,388	$270	74%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (32)
NEW! Peaceful 3BR w/KING bed+Parking #Nr SF & FWY	$100,180	$315	83%	3	3	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (42)
LUXOStays \| Luxury 3BR/3ba FOOD/BART/SFO/Parking	$95,516	$320	75%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Modern & Cozy Space Near Shops, Dining, & Golf	$120,784	$336	97%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (70)
Spacious 3 bdrm, 8 beds, 2 baths w/ full kitchen	$69,121	$274	55%	3	2	1	$285	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Spectacular SF Home in Quiet Neighborhood +Parking	$44,520	$203	55%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (81)
3BD/2BA Daly City home Nr SF Subway Bus Shops	$52,438	$210	63%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (281)
Beautiful 3B2B Home near SFO	$50,497	$219	63%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (40)
163 - Stunning & Cozy 3B2B Upper Unit in Daly City	$62,136	$213	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (78)
Ingleside Heights Renovated Hse	$40,866	$277	39%	3	2	2	$99	❌	❌	❌	N / Y	⭐️ 5 (15)
֍∞Fantastic View \| Entire apartment Near SF∞֍	$47,791	$299	41%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (105)

Return Metrics

-13.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$48,432	-$96,864	-$145,297	-$193,729	-$242,162	-$484,324	-$1,452,973
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,198,400	$1,198,400	$1,198,400	$1,198,400	$1,198,400	$1,198,400	$1,198,400
Down Payment	$299,600	$299,600	$299,600	$299,600	$299,600	$299,600	$299,600
Property Appreciation	$44,940	$91,228	$138,905	$188,012	$238,592	$515,186	$2,138,039
Total Return	$1,494,507	$1,492,363	$1,491,607	$1,492,282	$1,494,430	$1,528,862	$2,183,065

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.71%

Cap Rate

3.51%

Return on Investment

3.17%

63 Fairmont Dr Daly City, CA, 94015

3 bed • 2 bath • 9 guests

Purchase Price

Est. $7,185/mo

This property is for sale!

Contact Agent

Daly City

Zoning

Laws

-48

Airbnb Investor Score

-$48,432

Annual Profit

3.5%

Cap Rate

-13.7%

Cash on Cash

$76,205

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $326/night at 64% occupancy.Projected nightly rate is $252/night at 66% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$66,536

Avg annual revenue

66%

Avg occupancy rate

$252

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$55k

$85k

$120k

-$48,432

Profit

Revenue

$76,205

Operating Expenses

$23,587

Operating Income

$52,618

Mortgage & Taxes

$101,050

Profit (Cash Flow)

-$48,432

$353,040

Cash Investment

Down Payment

$299,600

Renos & Furnishing

$8,500

Closing Costs

$44,940

Total

$353,040

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.71%

Cap Rate

3.51%

Return on Investment

3.17%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$71,097

Deductible property tax

$14,830

Your total deduction

$198,010

Your adjusted annual income

$150,000 - $198,010 = -$48,010

Taxes on -$48,010 (30%)

-$14,403

Your old tax bill

$45,000

Your new tax bill

-$14,403

Estimated tax savings

$59,403

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -