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 929 Mills Avenue, San Bruno, CA

3 bed • 2 bath • 9 guests • $935,000

BNB

Calc

Annual Revenue

$105,322

Profit (Cash Flow)

$68,693

Cap Rate

8.3%

Annual Revenue

$105,322

AirDNA projects $288/night at 46% occupancy ($48,387). Airbtics projects $260/night at 73% occupancy ($69,323). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 89% occupancy rate, $324 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,352$69,183$108,321$149,200
Occupancy62%75%89%95%
Nightly Rate$181$244$324$417

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
Secluded Garden Retreat between SFO & SF
$63,601
$248
68%
312$155❌❌❌Y / Y⭐️ 4.9 (150)
Sparkling Clean Luxury 3 BR Near SF, Parkings, EV
$48,173
$154
77%
311$129❌❌❌Y / Y⭐️ 5 (243)
SF Luxury Retreat! Near CalTrain/BART + 3 Parkings
$51,091
$157
77%
311$185❌❌❌Y / Y⭐️ 5 (17)
CASA-SFO/OASIS CITY GETAWAY, RUSTIC/MODERN DESIGN
$44,563
$119
93%
312$147❌❌✅Y / Y⭐️ 4.7 (101)
Sparkling Clean Luxury 3BR near SF+ Parkings + EV
$49,337
$155
78%
311$139❌❌❌Y / Y⭐️ 5 (35)
9T-5 mins away from SFO in a Nice & Central area
$41,333
$143
73%
311$130❌❌❌Y / Y⭐️ 4.8 (73)
Spacious Backyard |BBQ, Games, Fast-WiFi, Sleeps 8
$56,786
$334
44%
312$175❌❌✅Y / Y⭐️ 4.5 (13)
Close to SFO, Bus to SF OraclePark FishermanWharf!
$69,929
$215
87%
313$50❌❌✅Y / Y⭐️ 5 (130)
Convenient 3 bedroom guest house near SFO, highway
$54,063
$194
72%
331$180❌❌❌Y / Y⭐️ 4.9 (132)
3BR/3BA Home with panoramic view/ Near SFO!
$99,406
$330
81%
332$240❌❌❌Y / Y⭐️ 4.8 (85)
(Great 3 Beds and 3 Baths Unit)
$27,699
$147
48%
332$95❌❌❌Y / Y⭐️ 4.6 (63)
@ Marbella Lane - 3BR Stylish House near SF
$48,138
$158
77%
312$190❌❌❌Y / Y⭐️ 4.8 (65)
Chic Art House- 3 Bedroom-near SFO
$150,339
$417
98%
332$175❌❌❌Y / Y⭐️ 4.9 (38)
Charming Burlingame Beauty!
$72,071
$257
74%
312$150❌❌❌Y / Y⭐️ 5 (43)
@ Marbella Lane - Chic Abode w/Mountain Skyline
$180,075
$509
95%
332$200❌❌❌Y / Y⭐️ 4.9 (53)
Family/Traveler Friendly 3BD Home - Near SF/SFO
$51,778
$217
60%
311$150❌❌❌Y / Y⭐️ 4.8 (296)
Entire 3 Bedroom house with A/C in SFO/SF Bay Area
$66,523
$180
99%
321$40❌❌❌Y / Y⭐️ 4.9 (274)
701 - Luxury House Walk to BART Downtown & SFO
$84,146
$292
74%
3330$230❌❌❌Y / Y⭐️ 4.7 (36)
Lovely Two-Story Home - Close to Airport SFO
$67,713
$291
61%
322$180❌❌❌Y / Y⭐️ 4.8 (378)
Family Friendly great for 2 familys
$64,360
$333
52%
322$100❌❌✅Y / Y⭐️ 4.9 (192)
★EV+★Hillside SFO View★Home Theater★Pool Table
$110,565
$462
64%
322$180✅❌✅Y / Y⭐️ 5 (244)
The ideal vacation home in So. San Francisco
$52,272
$323
39%
322$150❌❌❌Y / Y⭐️ 5 (1)
3 Bedroom Entire House @ Safe Town in SFO Bay Area
$80,292
$217
100%
321$30❌❌❌Y / Y⭐️ 4.8 (280)
Light & Bright Abode Near SFO + Downtown Millbrae
$100,645
$283
96%
322$200❌❌❌Y / Y⭐️ 5 (175)
LuxoStays | ! Modern 3B #KING bed #SFO#Family
$64,028
$182
92%
322$195❌❌❌Y / Y⭐️ 4.9 (110)
Beautiful Home near SFO airport in San Bruno City
$31,623
$240
36%
311$0❌❌✅Y / Y⭐️ 4.8 (129)
Newly renovated luxury oasis.
$86,116
$341
69%
333$0❌❌❌Y / Y⭐️ 5 (7)
Beautiful 3BR Home-Perfect Location
$70,540
$218
84%
322$190❌❌❌Y / Y⭐️ 5 (150)
Glamorous South San Francisco Home
$90,631
$502
49%
332$175❌❌❌Y / Y⭐️ 5 (8)
Home Near BART -SSF
$75,448
$222
89%
312$165❌❌❌Y / Y⭐️ 5 (20)
SFO Spacious & Beautiful 3BR house
$68,699
$261
69%
322$169❌❌✅Y / Y⭐️ 4.7 (47)
SFO Gorgeous Modern & Spacious 3B2B
$94,776
$304
84%
3230$120❌❌❌Y / Y⭐️ 5 (95)
Beautiful Modern Newly Renovated 3BD 2 BA SF Home
$69,249
$209
86%
3230$200❌❌❌Y / Y⭐️ 5 (129)
@ Marbellalane - Neat Modern Home in South SF
$62,581
$186
89%
321$190❌❌❌Y / Y⭐️ 4.7 (51)
New 3 bed 2 bath near SFO/Train (#D)
$41,452
$161
63%
321$180❌❌❌Y / Y⭐️ 4.7 (128)
Spacious & Stylish Home
$49,595
$177
73%
322$160❌❌❌Y / Y⭐️ 4.8 (64)
Cozy Home in South San Francisco
$100,620
$288
94%
321$160❌❌❌Y / Y⭐️ 5 (36)
Luxury 3BDR/2BA Next To BART Subway, Close To SFO
$58,398
$331
47%
322$150❌❌❌Y / Y⭐️ 4.7 (25)
Scenic Retreat with A/C, Gem Close to SFO/SF/Beach
$145,802
$426
92%
323$180❌❌❌Y / Y⭐️ 5 (75)

Return Metrics

30.72% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$68,693$137,386$206,080$274,773$343,467$686,934$2,060,802
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$747,999$747,999$747,999$747,999$747,999$747,999$747,999
Down Payment$187,000$187,000$187,000$187,000$187,000$187,000$187,000
Property Appreciation$28,050$56,941$86,699$117,350$148,921$321,561$1,334,490
Total Return$1,031,743$1,129,328$1,227,780$1,327,124$1,427,388$1,943,496$4,330,293

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

30.72%

Cap Rate

8.33%

Return on Investment

51.8%

property-location

929 Mills Ave San Bruno, California, 94066

3 bed • 2 bath • 9 guests

Est. $4,485/mo

Agent

Inquire about this property

Contact Agent

$1,001,500

Zestimate

121

Airbnb Investor Score

$23,757

Annual Profit

8.3%

Cap Rate

30.7%

Cash on Cash

$105,322

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $288/night at 46% occupancy.Projected nightly rate is $260/night at 73% occupancy.

Top 26% of comparables

Top 26% 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.

$71,777

Avg annual revenue

73%

Avg occupancy rate

$260

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

$25k

$75k

$125k

$180k

Sign up to see the data on 40 all comparables

$68,693

Profit

Revenue

$105,322

Operating Expenses

$27,372

Operating Income

$77,950

Mortgage & Taxes

$9,257

Profit (Cash Flow)

$68,693

$195,500

Cash Investment

Down Payment

$187,000

Renos & Furnishing

$8,500

Total

$195,500

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

30.72%

Cap Rate

8.33%

Profit (Cummulative)

$68,693

$748,000

$8,500

$28,050

$0

Total Gain

$115,803

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

$25,569

Deductible property tax

$9,257

Your total deduction

$60,117

Your adjusted annual income

$150,000 - $60,117 = $89,883


Taxes on $89,883 (30%)

$26,965

Your old tax bill

$45,000

Your new tax bill

$26,965


Estimated tax savings

$18,035

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:

2,500 sqft

Year built:

1952

Size:

1,300 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other, Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 2,500 sqft
  • Building area: 1,300 sqft
  • Garage: No
  • Heating: Other, gas
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: None
  • View: -
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Dryer, Freezer, Refrigerator, Washer
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 020102120
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $982,849
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $1,001,500


Schools

  • Middle School: Parkside Intermediate School with 4/10 star rating
  • High School: Capuchino High School with 7/10 star rating