BNBCalc Short Term Rental Rental Arbitrage Analysis 1831 Acapulco Dr

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$44,881

Profit (Cash Flow)

-$20,953

Cash on Cash Return

-197.7%

Annual Revenue

$44,881

AirDNA projects $256/night at 48% occupancy ($44,881). Airbtics projects $305/night at 61% occupancy ($67,953). Airbtics predicts this property will perform in the 18% revenue percentile

BNB Calc projects a 48% occupancy rate, $256 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$96,782	$201,362	$293,034	$364,488
Occupancy	36%	55%	64%	69%
Nightly Rate	$726	$990	$1,224	$1,407

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
* Walk to town* - one of a kind property	$91,848	$717	35%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
California Nest	$220,229	$1,228	49%	5	5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (138)
Huge Muir Woods Retreat, 5 BR/5 BA near GG Bridge	$165,974	$1,213	37%	5	5	7	$450	✅	✅	❌	Y / Y	⭐️ 5 (26)
Oceanview 5bd High-end Home Beach/GGP with parking	$140,877	$530	65%	5	4	30	$285	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
The Courtyard House	$325,513	$1,374	62%	5	4	1	$500	❌	✅	❌	Y / Y	⭐️ 5 (28)
San Rafael 5 Star, Beautiful, Bright 5 Bdrm, Pool	$195,565	$754	69%	5	5	3	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (85)
Napa-like 5 bedroom house!	$156,531	$1,188	36%	5	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Luxury estate - heated pool, ocean views, hot tub	$396,845	$1,713	63%	5	4	5	$300	✅	✅	❌	Y / Y	⭐️ 5 (7)
Gorgeous Estate in Amazing Location	$211,607	$792	73%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Waterfront Hawaiian oasis	$48,619	$702	18%	5	4	1	$350	❌	❌	✅	Y / Y	⭐️ 4.7 (6)

Return Metrics

-197.67% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,953	-$41,906	-$62,860	-$83,813	-$104,766	-$209,533	-$628,601
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	-$20,953	-$41,906	-$62,860	-$83,813	-$104,766	-$209,533	-$628,601

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-197.67%

Payback Period Days

Return on Investment

-197.67%

1831 Acapulco Dr San Pablo, California, 94806-2149

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,499

Zestimate

$44,881

Annual Revenue

BNBCalc predicts this property will get $305 per night with 61% occupancy, putting it in the top 18% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 91% of comparables

Seasonality

10 Airbnb Comparables

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

$195,360

Avg annual revenue

50%

Avg occupancy rate

$1,021

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

$50k

$160k

$275k

$400k

-$20,953

Profit

Revenue

$44,881

Operating Expenses

$17,835

Operating Income

$27,047

Net Effective Rent

$48,000

Profit (Cash Flow)

-$20,953

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-197.67%

Payback Period Days