BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 9064 Craydon Cir, San Ramon, CA 94583

2 bed • 1 bath • 6 guests • $2,500

BNB

Calc

Annual Revenue

$49,856

Profit (Cash Flow)

$29,526

Cap Rate

1187.8%

Annual Revenue

$49,856

AirDNA projects $195/night at 70% occupancy ($49,855). Airbtics projects $228/night at 72% occupancy ($59,958). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 70% occupancy rate, $195 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,225$50,793$67,229$111,002
Occupancy62%77%88%97%
Nightly Rate$141$178$206$308

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Canyon View Casita

No image available

$73,329
$275
71%
212$175❌❌❌Y / Y⭐️ 5 (55)
Newly built modern unit, near Bishop Ranch

No image available

$50,824
$152
89%
213$150❌❌❌Y / Y⭐️ 4.9 (72)
Entire 2BR/2BA Spacious & Clean - Private Entrance

No image available

$48,501
$159
82%
223$90❌❌❌Y / Y⭐️ 4.8 (180)
Fully furnished Pent house

No image available

$53,211
$160
86%
211$95❌❌❌Y / Y⭐️ 4.9 (63)
Nature Reserve of green hills

No image available

$44,330
$178
67%
213$150❌❌❌Y / Y⭐️ 5 (24)
Downtown Pleasanton Home

No image available

$67,227
$205
87%
212$180❌❌❌Y / Y⭐️ 4.9 (21)
Home In Downtown Pleasanton

No image available

$76,945
$218
92%
212$180❌❌❌Y / Y⭐️ 5 (29)
Downtown, Executive ready, Outdoor Space!

No image available

$45,411
$159
77%
2128$175❌❌✅Y / Y⭐️ 5 (35)
A charming carriage home on a private estate

No image available

$66,246
$350
51%
222$75❌❌✅Y / Y⭐️ 4.5 (11)
Luxury Quiet Apt. | Jacuzzi Tub

No image available

$55,075
$148
100%
2130$150❌❌❌Y / Y⭐️ 5 (11)
Downtown Pleasanton Cottage

No image available

$74,753
$230
87%
211$100❌❌✅Y / Y⭐️ 5 (22)
Refocus at Secret Urban Escape on a Hayward Ranch

No image available

$38,207
$143
73%
211$0❌❌✅Y / Y⭐️ 4.9 (39)
NEW Downtown Pleasanton 2 Bdrm Remodeled Cottage

No image available

$49,935
$178
76%
2128$175❌❌✅Y / Y⭐️ 4.8 (36)
Cozy barn nestled in the hills of Danville CA

No image available

$41,651
$200
54%
212$75❌❌❌Y / Y⭐️ 4.8 (4)
All NEW 2 Bedroom Bungalow downtown Pleasanton

No image available

$58,682
$190
82%
2128$195❌❌✅Y / Y⭐️ 5 (24)
2 BR/Bath in a bright and peaceful setting

No image available

$26,999
$83
88%
2228$150✅❌✅Y / Y⭐️ 5 (13)
Spacious 2BR 1.5BA Bay Area Home

No image available

$61,774
$174
97%
231$0❌❌❌Y / Y⭐️ 0 (0)
2 bedroom FULL kitchen unit w/AC washer parking

No image available

$35,515
$98
99%
2130$0❌❌❌Y / Y⭐️ 4.8 (7)
Lovely 2-bedroom rental unit

No image available

$71,385
$212
92%
222$0✅❌❌Y / Y⭐️ 4.8 (29)
Entire 2-bedroom townhouse w/ Parking

No image available

$53,511
$172
85%
2330$155✅✅❌Y / Y⭐️ 5 (5)
2 bedroom townhouse walking distance to the mall!

No image available

$28,790
$114
69%
231$0✅❌❌Y / N⭐️ 5 (2)
Brand New House, Downtown Pleasanton,Outdoor space

No image available

$57,543
$197
76%
2326$225❌❌❌Y / Y⭐️ 4.9 (20)
San Ramon Oasis

No image available

$42,974
$182
64%
2230$200✅✅✅Y / Y⭐️ 5 (2)
2 Master suites, garage + spot, W/D, wi-fi, Netflx

No image available

$63,684
$200
87%
2230$195✅✅✅Y / Y⭐️ 4.8 (5)
Two bedroom modern condo with breathtaking views

No image available

$26,920
$132
55%
2230$150❌❌❌Y / Y⭐️ 4.7 (12)
San Ramon Montevideo Guest House

No image available

$25,949
$197
36%
213$150❌❌❌Y / Y⭐️ 5 (49)
Upscale Contemporary Cottage ( A)2bd/1ba

No image available

$46,848
$128
100%
2131$0❌❌✅Y / Y⭐️ 4.5 (8)
Private entire unique Asian modern style townhouse

No image available

$49,929
$134
97%
213$100❌❌❌Y / Y⭐️ 5 (4)
2 car garage, Wi-Fi, cable, walk to hospital, w/d

No image available

$32,196
$184
45%
2230$195❌❌✅Y / Y⭐️ 5 (12)
Experience a Pleasanton Oasis

No image available

$47,126
$174
74%
221$0✅✅❌Y / Y⭐️ 5 (1)
Brand new modern 2 Bed/2 bath Guesthouse

No image available

$86,983
$303
78%
224$80❌❌✅Y / Y⭐️ 5 (13)
A cozy, clean and quiet home

No image available

$44,981
$130
89%
221$120✅✅❌Y / Y⭐️ 4 (1)
hill side house (B)乡村小屋

No image available

$47,564
$128
100%
2131$88❌❌✅Y / Y⭐️ 4.7 (16)
Pleasanton 2BR near BART Station

No image available

$15,942
$132
33%
2230$0✅✅✅Y / Y⭐️ 4.7 (6)
Spacious 2BR Apartment in Pleasanton

No image available

$46,116
$198
58%
2230$435✅✅✅Y / Y⭐️ 3.8 (4)
Lovely 2BR Apartment in Pleasanton, Pool + Parking

No image available

$35,575
$135
72%
2230$435✅✅✅Y / Y⭐️ 3.4 (3)
Blueground | Dublin, pool & a/c, nr groceries

No image available

$144,973
$489
81%
2231$515✅❌✅Y / Y⭐️ 5 (1)

Return Metrics

432.61% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,525$59,051$88,577$118,103$147,629$295,259$885,777
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$32,100$61,704$91,309$120,917$150,527$298,618$891,845

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

432.61%

Cap Rate

1,187.78%

Return on Investment

434.07%

property-location

9064 Craydon Cir San Ramon, CA, 94583

2 bed • 1 bath • 6 guests

Est. $12/mo

Agent

This property is for sale!

Contact Agent

San Ramon

Zoning


Laws

11756

Airbnb Investor Score

$29,525

Annual Profit

1187.8%

Cap Rate

432.6%

Cash on Cash

$49,856

Annual Revenue

This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
AirDNA projects $195/night at 70% occupancy ($49,855.8). Airbtics projects $228/night at 72% occupancy ($59,958).

Top 68% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$50,570

Avg annual revenue

72%

Avg occupancy rate

$228

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

$60k

$100k

$145k

Sign up to see the data on 40 all comparables

$29,526

Profit

Revenue

$49,856

Operating Expenses

$20,161

Operating Income

$29,695

Mortgage & Taxes

$169

Profit (Cash Flow)

$29,526

$6,825

Cash Investment

Down Payment

$500

Renos & Furnishing

$6,250

Closing Costs

$75

Total

$6,825

DSCR Ratio

Strong

176.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

432.61%

Cap Rate

1,187.78%

Profit (Cummulative)

$29,526

$2,000

$6,250

$75

$0

Total Gain

$29,625

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

-$27,120

Your adjusted annual income

$150,000 - -$27,120 = $177,120


Taxes on $177,120 (30%)

$53,136

Your old tax bill

$45,000

Your new tax bill

$53,136


Estimated tax savings

-$8,136

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

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -