BNBCalc Short Term Rental Investment Analysis 901 Jefferson St 107, Oakland, CA 94607

1 bed • 2 bath • 3 guests • $2,500

BNB

Calc

Annual Revenue

$31,462

Profit (Cash Flow)

$13,523

Cap Rate

547.7%

Annual Revenue

$31,462

AirDNA projects $145/night at 73% occupancy ($38,661). Airbtics projects $118/night at 73% occupancy ($31,462). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 73% occupancy rate, $118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,681	$33,428	$40,797	$46,551
Occupancy	64%	73%	89%	93%
Nightly Rate	$103	$116	$133	$138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely bedroom rental unit with patio	$46,551	$137	89%	1	1	31	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Lovely bedroom rental unit with patio	$46,551	$137	89%	1	1	31	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Downtown Cottage Walk to BART	$26,451	$99	73%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (148)
Downtown Cottage Walk to BART	$26,451	$99	73%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (148)
Urban Poster Palace	$33,428	$116	63%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (26)
Urban Poster Palace	$33,428	$116	63%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (26)
Cute and Cozy Oakland Condo	$41,868	$123	93%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Beautiful Old Oakland/DT Condo	$37,586	$106	94%	1	1	6	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Sunny Downtown Flat Walk to BART	$27,371	$102	68%	1	1	7	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Clean, Chic, and Modern 1 BD Unit w/amenities	$18,359	$152	33%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (16)

Return Metrics

266.47% 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)	$13,523	$27,046	$40,570	$54,093	$67,617	$135,234	$405,702
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Down Payment	$500	$500	$500	$500	$500	$500	$500
Property Appreciation	$75	$152	$231	$313	$398	$859	$3,568
Total Return	$16,098	$29,699	$43,302	$56,907	$70,515	$138,593	$411,770

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

266.47%

Cap Rate

547.68%

Return on Investment

268.43%

901 Jefferson St 107 Oakland, CA, 94607

1 bed • 2 bath • 3 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

Oakland

Guide

Zoning

Market

Guide

Laws

Market Data

5579

Airbnb Investor Score

$13,523

Annual Profit

547.7%

Cap Rate

266.5%

Cash on Cash

$31,462

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $145/night at 73% occupancy.Projected nightly rate is $118/night at 73% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$33,087

Avg annual revenue

73%

Avg occupancy rate

$119

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

$25k

$35k

$50k

$13,523

Profit

Revenue

$31,462

Operating Expenses

$17,770

Operating Income

$13,692

Mortgage & Taxes

$169

Profit (Cash Flow)

$13,523

$5,075

Cash Investment

Down Payment

$500

Renos & Furnishing

$4,500

Closing Costs

$75

Total

$5,075

DSCR Ratio

Strong

81.19

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

266.47%

Cap Rate

547.68%

Return on Investment

268.43%

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

$119

Deductible property tax

$25

Your total deduction

-$12,655

Your adjusted annual income

$150,000 - -$12,655 = $162,655

Taxes on $162,655 (30%)

$48,796

Your old tax bill

$45,000

Your new tax bill

$48,796

Estimated tax savings

-$3,796

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -