BNBCalc Short Term Rental Investment Analysis 761 54th St, Oakland, CA 94609

3 bed • 2 bath • 9 guests • $1,195,000

BNB

Calc

Annual Revenue

$48,092

Profit (Cash Flow)

-$52,451

Cap Rate

2.4%

Annual Revenue

$48,092

AirDNA projects $276/night at 63% occupancy ($63,508). Airbtics projects $209/night at 63% occupancy ($48,091). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,727	$44,624	$71,325	$86,381
Occupancy	54%	62%	81%	86%
Nightly Rate	$150	$196	$237	$270

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large Heritage House - 3BR House - Close to all!	$84,776	$239	86%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Lovely 3 bedroom unit w/ patio walk to everything!	$22,051	$105	52%	3	1	17	$149	❌	❌	✅	N / Y	⭐️ 4.3 (14)
One of the best locations in the Bay Area!	$38,420	$102	88%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
Modern 3Br 2Ba New Home, Super Convenient	$73,950	$199	86%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (125)
994 - New Ground Unit 3B1B near FWY 580/24 & UCB	$36,783	$150	67%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (67)
Beautiful 3B/3Ba Rockridge/Temescal Craftsman Home	$100,832	$475	58%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Right in the Heart of Temescal	$16,654	$193	21%	3	1	2	$90	❌	❌	❌	N / Y	⭐️ 4.2 (12)
Cheerful 3-bedroom Berkeley House	$50,829	$248	56%	3	1	14	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Sunny & Cozy House in Berkeley, by Ashby Bart	$63,451	$234	66%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (140)
3 Bed / 2 Bath Terrific Temescal Apartment (5223)	$30,042	$152	54%	3	2	25	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)

Return Metrics

-18.51% 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)	-$52,451	-$104,902	-$157,353	-$209,804	-$262,255	-$524,511	-$1,573,535
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$956,000	$956,000	$956,000	$956,000	$956,000	$956,000	$956,000
Down Payment	$239,000	$239,000	$239,000	$239,000	$239,000	$239,000	$239,000
Property Appreciation	$35,850	$72,775	$110,808	$149,983	$190,332	$410,980	$1,705,578
Total Return	$1,178,398	$1,162,873	$1,148,455	$1,135,178	$1,123,076	$1,081,468	$1,327,043

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.51%

Cap Rate

2.35%

Return on Investment

-1.71%

761 54th St Oakland, CA, 94609

3 bed • 2 bath • 9 guests

Purchase Price

Est. $5,732/mo

This property is for sale!

Contact Agent

Oakland

Guide

Zoning

Market

Guide

Laws

Market Data

-72

Airbnb Investor Score

-$52,451

Annual Profit

2.4%

Cap Rate

-18.5%

Cash on Cash

$48,092

Annual Revenue

BNBCalc predicts this property will get $209 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% 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.

$51,778

Avg annual revenue

63%

Avg occupancy rate

$209

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

$15k

$45k

$70k

$100k

-$52,451

Profit

Revenue

$48,092

Operating Expenses

$19,932

Operating Income

$28,160

Mortgage & Taxes

$80,611

Profit (Cash Flow)

-$52,451

$283,350

Cash Investment

Down Payment

$239,000

Renos & Furnishing

$8,500

Closing Costs

$35,850

Total

$283,350

DSCR Ratio

Weak

0.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.51%

Cap Rate

2.35%

Return on Investment

-1.71%

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

$56,716

Deductible property tax

$11,830

Your total deduction

$172,011

Your adjusted annual income

$150,000 - $172,011 = -$22,011

Taxes on -$22,011 (30%)

-$6,603

Your old tax bill

$45,000

Your new tax bill

-$6,603

Estimated tax savings

$51,603

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: -