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}

Percentiles	25%	50%	75%	90%
Revenue	$42,352	$69,183	$108,321	$149,200
Occupancy	62%	75%	89%	95%
Nightly Rate	$181	$244	$324	$417

Seasonality (Profit by Month)

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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

30.72%

Cap Rate

8.33%

Return on Investment

51.8%

929 Mills Ave San Bruno, California, 94066

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,485/mo

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.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

30.72%

Cap Rate

8.33%

Return on Investment

51.8%

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