BNBCalc Short Term Rental Investment Analysis Bakersfield St, Bakersfield, CA, 93301

2 bed • 1 bath • 1 guests • $367,000

BNB

Calc

Annual Revenue

$26,506

Profit (Cash Flow)

-$15,377

Cap Rate

2.6%

Annual Revenue

$26,506

AirDNA projects $103/night at 98% occupancy ($36,867). Airbtics projects $123/night at 59% occupancy ($26,505). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,937	$27,579	$37,269	$50,573
Occupancy	44%	62%	73%	83%
Nightly Rate	$103	$119	$135	$159

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Classic California Bungalow Downtown	$32,566	$105	79%	2	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (321)
Charming Hideaway	$28,325	$114	62%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (491)
The Farmhouse on Beech main residence	$29,035	$108	68%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (229)
Newly Renovated Gem - Contemporary Downtown House	$38,988	$138	72%	2	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (146)
1920s Charming Downtown Cottage with Hot Tub	$52,962	$148	96%	2	1	2	$45	❌	✅	❌	Y / Y	⭐️ 5 (296)
New modern gem w/ workspace +Wi-Fi + Self Check-In	$23,958	$97	64%	2	2.5	1	$40	❌	❌	❌	Y / N	⭐️ 4.5 (114)
Grand Downtown Bakersfield Home	$39,149	$128	81%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (40)
Bungalow on B Street	$28,730	$135	53%	2	2	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (50)
Queen/Full/Twin/Entire APT/2 Bedrooms w/Laundry	$33,019	$142	63%	2	1	5	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy 2 Bedroom Home in Quiet Downtown Bakersfield	$27,362	$89	84%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (140)
The Cowboy House	$31,861	$118	70%	2	1	1	$72	❌	❌	✅	Y / Y	⭐️ 4.8 (264)
Quiet Boho Mid Home with Garden Cowboy Pool	$32,899	$158	55%	2	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (45)
Spanish Villa Home - No Parties, Pet Friendly	$43,602	$193	61%	2	1.5	7	$150	❌	❌	✅	Y / Y	⭐️ 5 (89)
The Amethyst	$13,578	$95	35%	2	1	5	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Safari Retreat garage & wifi	$23,205	$125	49%	2	1	7	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
The Quartz	$12,051	$89	37%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Buen apartamento nogal	$23,606	$86	75%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Relaxing Getaway Close to 99 Freeway	$36,265	$131	73%	2	1	7	$175	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cozy Modern Overlooking Downtown	$16,140	$105	42%	2	2.5	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (19)
King/Full/Private Arrangement/HDTV/Downtown	$30,373	$103	78%	2	1	4	$80	❌	❌	❌	Y / Y	⭐️ 5 (6)
Hidden Gem	$32,542	$128	68%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (7)
The Rubi	$16,799	$85	54%	2	1	70	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Vintage Getaway	$32,498	$122	72%	2	2	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (17)
Treasure Island-front yard fenced in for your pets	$28,886	$132	59%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (76)
A nice apartamentowith hot water	$10,179	$103	27%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (4)
1910 Craftsman Downtown	$44,920	$132	91%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Downtown HOME- Pool/Soak Tub/RV Parking- Full Home	$36,725	$173	58%	2	2	15	$250	✅	✅	✅	Y / Y	⭐️ 5 (56)
Stay in this Downtown Gem	$41,965	$117	98%	2	1	14	$125	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cheerful 2-bedroom home near Valley Plaza Mall	$10,153	$146	19%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (58)
Downtown Beauty	$17,526	$120	36%	2	1	1	$64	❌	❌	✅	Y / Y	⭐️ 4.8 (420)
Modern 2BD Westchester Charmer!	$20,050	$166	33%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Bakersfield Cottage: Near Medical Centers!	$33,336	$207	44%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
PRIME Location - Westchester - 2bed/1bath	$29,523	$109	74%	2	1	30	$150	❌	✅	✅	Y / Y	⭐️ 5 (9)
Cozy Modern Overlooking Dowtown	$26,162	$105	64%	2	3	1	$40	❌	❌	❌	Y / N	⭐️ 4.7 (14)
Cheerful home near Valley Plaza	$16,284	$99	38%	2	1	1	$85	❌	❌	❌	N / N	⭐️ 4.5 (24)
Charming Oleander Casita	$26,189	$159	45%	2	1	3	$179	❌	❌	✅	Y / Y	⭐️ 5 (20)
Stay in this Downtown Cottage	$31,922	$114	72%	2	1	14	$125	❌	❌	✅	Y / Y	⭐️ 0 (0)
Modern Gem WiFi + Self Check-In	$17,130	$104	45%	2	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
1930’s Historic 2 bedroom House	$27,346	$84	83%	2	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Pergola house near mall	$10,145	$132	21%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-16.96% 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)	-$15,376	-$30,753	-$46,129	-$61,506	-$76,883	-$153,766	-$461,299
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,605	$7,433	$11,497	$15,811	$20,392	$47,898	$293,600
Down Payment	$73,400	$73,400	$73,400	$73,400	$73,400	$73,400	$73,400
Property Appreciation	$11,010	$22,350	$34,030	$46,061	$58,453	$126,217	$523,805
Total Return	$72,638	$72,430	$72,798	$73,766	$75,362	$93,749	$429,505

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.96%

Cap Rate

2.55%

Return on Investment

-0.83%

Bakersfield St Bakersfield, California, 93301

2 bed • 1 bath • 1 guests

Purchase Price

Est. $1,760/mo

Inquire about this property

Contact Agent

Bakersfield

Guide

Zoning

Market

Guide

Laws

Market Data

-66

Airbnb Investor Score

-$15,376

Annual Profit

2.6%

Cap Rate

-17.0%

Cash on Cash

$26,506

Annual Revenue

BNBCalc predicts this property will get $123 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$27,698

Avg annual revenue

59%

Avg occupancy rate

$123

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

$10k

$25k

$40k

$55k

-$15,377

Profit

Revenue

$26,506

Operating Expenses

$17,126

Operating Income

$9,380

Mortgage & Taxes

$24,757

Profit (Cash Flow)

-$15,377

$90,660

Cash Investment

Down Payment

$73,400

Renos & Furnishing

$6,250

Closing Costs

$11,010

Total

$90,660

DSCR Ratio

Weak

0.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.96%

Cap Rate

2.55%

Return on Investment

-0.83%

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

$17,418

Deductible property tax

$3,633

Your total deduction

$52,597

Your adjusted annual income

$150,000 - $52,597 = $97,403

Taxes on $97,403 (30%)

$29,221

Your old tax bill

$45,000

Your new tax bill

$29,221

Estimated tax savings

$15,779

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com