BNBCalc Short Term Rental Investment Analysis 6574 Shepherd Canyon Rd, Oakland, CA 94611

3 bed • 2 bath • 9 guests • $7,000

BNB

Calc

Annual Revenue

$92,991

Profit (Cash Flow)

$66,750

Cap Rate

960.3%

Annual Revenue

$92,991

AirDNA projects $322/night at 63% occupancy ($74,093). Airbtics projects $335/night at 76% occupancy ($92,991). Airbtics predicts this property will perform in the 63% revenue percentile

BNB Calc projects a 76% occupancy rate, $335 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$62,190	$87,834	$103,195	$111,165
Occupancy	69%	80%	92%	95%
Nightly Rate	$186	$301	$398	$501

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Montclair - Secluded Luxury Home	$104,595	$834	30%	3	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (29)
Magical Bay View in Oakland Hills	$108,389	$303	86%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
2+ Bedroom Oakland Hills 1.5 Bath Montclair Home.	$51,813	$170	80%	3	2	5	$75	❌	❌	❌	Y / Y	⭐️ 5 (121)
Hillcrest Terrace- Luxury Views	$80,508	$234	94%	3	3	5	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
House in the clouds with million dollar view	$79,288	$300	70%	3	2	7	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Monthly rental by regional park, miles of trails	$44,505	$128	95%	3	3	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Large Oakland Hills Home - Bay Views and Parks	$95,160	$400	60%	3	4	7	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Quiet Family House in a beautiful Oakland Hills	$56,491	$125	100%	3	3	10	$150	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
Gorgeous Treehouse Escape Hot Tub + Minutes to SF	$98,995	$392	69%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 4.2 (32)
Luxe Full Home on Grizzly Peak With Best Views!	$136,152	$465	80%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (3)

Return Metrics

660.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$66,750	$133,500	$200,250	$267,000	$333,750	$667,500	$2,002,502
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,600	$5,600	$5,600	$5,600	$5,600	$5,600	$5,600
Down Payment	$1,400	$1,400	$1,400	$1,400	$1,400	$1,400	$1,400
Property Appreciation	$210	$426	$649	$878	$1,114	$2,407	$9,990
Total Return	$73,960	$140,926	$207,899	$274,878	$341,865	$676,908	$2,019,493

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

660.23%

Cap Rate

960.31%

Return on Investment

662.99%

6574 Shepherd Canyon Rd Oakland, CA, 94611

3 bed • 2 bath • 9 guests

Purchase Price

Est. $34/mo

This property is for sale!

Contact Agent

Oakland

Guide

Zoning

Market

Guide

Laws

Market Data

10335

Airbnb Investor Score

$66,750

Annual Profit

960.3%

Cap Rate

660.2%

Cash on Cash

$92,991

Annual Revenue

This property is projected to be in the top 63% revenue percentile compared to similar properties nearby.
Projected nightly rate is $322/night at 63% occupancy.Projected nightly rate is $335/night at 76% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$85,589

Avg annual revenue

76%

Avg occupancy rate

$335

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

$45k

$75k

$105k

$135k

$66,750

Profit

Revenue

$92,991

Operating Expenses

$25,769

Operating Income

$67,222

Mortgage & Taxes

$472

Profit (Cash Flow)

$66,750

$10,110

Cash Investment

Down Payment

$1,400

Renos & Furnishing

$8,500

Closing Costs

$210

Total

$10,110

DSCR Ratio

Strong

142.36

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

660.23%

Cap Rate

960.31%

Return on Investment

662.99%

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

$332

Deductible property tax

$69

Your total deduction

-$64,884

Your adjusted annual income

$150,000 - -$64,884 = $214,884

Taxes on $214,884 (30%)

$64,465

Your old tax bill

$45,000

Your new tax bill

$64,465

Estimated tax savings

-$19,465

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: No

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: -