BNBCalc Short Term Rental Rental Arbitrage Analysis St Helena Rd, Santa Rosa, CA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$162,855

Profit (Cash Flow)

$58,584

Cash on Cash Return

681.2%

Annual Revenue

$162,855

AirDNA projects $555/night at 50% occupancy ($101,355). Airbtics projects $470/night at 59% occupancy ($101,282). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 71% occupancy rate, $628 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,851	$81,341	$166,404	$245,856
Occupancy	49%	62%	71%	82%
Nightly Rate	$248	$347	$628	$806

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely home near wineries, Sonoma and Kenwood	$48,535	$256	51%	3	3	1	$150	❌	✅	✅	Y / Y	⭐️ 4.7 (115)
Sonoma County Oasis with Heated Pool	$62,951	$281	58%	3	3	4	$165	✅	✅	❌	Y / Y	⭐️ 4.9 (132)
Wine Country Retreat	$116,107	$629	50%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (38)
Cute cottage w/ hot tub, just mins from Calistoga	$60,083	$220	69%	3	1	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (112)
Rincon Valley Wine Country Vacation Home	$72,536	$307	62%	3	3	2	$168	✅	✅	✅	Y / Y	⭐️ 4.9 (127)
Alpine Ranch Farmhouse ~ Wine Country	$85,313	$325	69%	3	2	2	$127	❌	✅	✅	Y / Y	⭐️ 5 (199)
Backyard Oasis, 3BR/1BA, Hot Tub & Central AC	$41,675	$223	47%	3	1	1	$195	❌	✅	❌	Y / Y	⭐️ 4.8 (89)
Craftsman 2 blocks from Russian River Brewery!	$54,411	$146	92%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (539)
Walk to Downtown & Russian River Brewery	$48,162	$152	81%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (208)
NEW! Wine Country Stay with Games & Relaxation	$68,087	$224	81%	3	3	3	$210	✅	❌	✅	Y / Y	⭐️ 5 (148)
The Calistoga Cottage — A wine country experience!	$149,731	$628	63%	3	3	2	$350	✅	✅	❌	Y / Y	⭐️ 4.9 (53)
Hot Tub/Pool ~ Walk To Wine, Shops & Restaurants	$89,423	$285	82%	3	1	2	$225	✅	✅	✅	Y / Y	⭐️ 4.8 (200)
LUX Calistoga Mountain Retreat	$59,941	$491	32%	3	1	2	$559	✅	✅	✅	Y / Y	⭐️ 4.8 (21)
Paradise Ridge Winery Farm Stay	$195,554	$787	66%	3	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (18)
Adorable home in wine country	$157,807	$450	95%	3	3	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (111)
Centrally Located Near Downtown Area	$63,247	$289	59%	3	3	2	$280	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cedar Street Victorian	$192,116	$639	82%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (191)
Centrally Located, Modern Wine Country Estate	$60,380	$245	64%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (185)
3 Bedrooms 1 Bath \| Quiet House	$68,867	$235	77%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
4/3 Vineyard Home With Pool & Views (Sleeps 8)	$225,926	$1,098	56%	3	3	2	$290	✅	✅	❌	Y / Y	⭐️ 5 (292)
Creekside Villa - new pickleball/pool/hot tub/Lawn	$208,671	$1,563	36%	3	3	3	$450	✅	✅	✅	Y / Y	⭐️ 5 (12)
Modern Farmhouse Villa with Captivating Views	$132,369	$554	64%	3	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (59)
Sustainable Luxury Barn - Secluded Sonoma Retreat!	$149,650	$800	50%	3	2	4	$250	✅	✅	❌	Y / Y	⭐️ 5 (96)
Pool & Spa, 5k Acres to Explore, Billiards, Piano	$205,371	$593	93%	3	3	2	$289	✅	✅	❌	Y / Y	⭐️ 4.9 (83)
Beautiful custom house on 4 acres near wineries	$76,353	$673	30%	3	3	2	$250	❌	❌	❌	Y / N	⭐️ 5 (6)
Historic Grand Victorian at SSS Ranch Napa	$133,431	$1,030	35%	3	4	2	$450	✅	✅	❌	Y / N	⭐️ 4.7 (3)
Wine Country Home with A/C!	$40,851	$370	30%	3	3	2	$150	❌	❌	❌	N / N	⭐️ 4.9 (130)
Modern Sonoma Cty Retreat Near Kenwood/Calistoga	$72,432	$568	34%	3	2	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (31)
Nice home, wineries, heated pool, hottub fire pit	$53,855	$253	56%	3	2	1	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (153)
Downtown Modern Historical Victorian -Bolton House	$158,226	$555	77%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (49)
Cozy, Convenient, Central Wine Country Home	$48,662	$201	64%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (172)
Beautiful modern home near wineries & Sonoma	$54,625	$283	51%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (148)
Sonoma County Home Base	$49,726	$197	65%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (456)
Spacious home w/heated pool/hot tub, lovely yard	$65,228	$250	68%	3	2	1	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (214)
Modern Calistoga 3BD Retreat: Wine & Design	$67,108	$204	88%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (319)
Wine Country Fairgrounds AC BBQ Downtown Stocked!	$62,561	$249	65%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
MidCentury Modern Wine Country Private Pool & Spa	$81,241	$378	56%	3	2	2	$249	✅	✅	✅	Y / Y	⭐️ 5 (59)

Return Metrics

681.2% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$58,583	$117,167	$175,751	$234,335	$292,919	$585,838	$1,757,515
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$58,583	$117,167	$175,751	$234,335	$292,919	$585,838	$1,757,515

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

681.2%

Payback Period Days

Return on Investment

681.2%

St Helena Rd Santa Rosa, California

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Santa Rosa

Guide

Zoning

Guide

Laws

$162,855

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $555/night at 50% occupancy.Projected nightly rate is $470/night at 59% occupancy.

Occupancy Rate

Top 28% 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.

$94,050

Avg annual revenue

59%

Avg occupancy rate

$470

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

$40k

$100k

$160k

$225k

$58,584

Profit

Revenue

$162,855

Operating Expenses

$33,171

Operating Income

$129,684

Net Effective Rent

$71,100

Profit (Cash Flow)

$58,584

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

681.2%

Payback Period Days