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 Rental Arbitrage Analysis 1861 Linden St

4 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$71,697

Profit (Cash Flow)

$5,269

Cash on Cash Return

48.6%

Annual Revenue

$71,697

AirDNA projects $351/night at 65% occupancy ($83,330). Airbtics projects $302/night at 65% occupancy ($71,697). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 65% occupancy rate, $302 rate per night.

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

Percentiles25%50%75%90%
Revenue$43,628$62,676$94,185$128,828
Occupancy56%67%77%83%
Nightly Rate$208$248$324$411

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
Modern 5-Star Luxury Resort Style Getaway (#37286)

No image available

$35,776
$152
58%
422$250❌❌✅Y / Y⭐️ 4.9 (102)
Comfortable 4BR Spacious Unit in Hayward

No image available

$45,008
$147
77%
422$179❌❌❌Y / Y⭐️ 4.5 (37)
Beautiful Large Home in heart of Silicon Valley

No image available

$42,042
$209
53%
422$150❌❌❌Y / Y⭐️ 4.8 (33)
The White Rose Ranch (Sleeps 10 or 10+ with Annex)

No image available

$89,210
$352
68%
442$200❌✅❌Y / Y⭐️ 5 (191)
Cheerful 4 Bedroom Home With an Outdoor Pergola

No image available

$69,471
$253
72%
422$200❌❌✅Y / Y⭐️ 5 (88)
Modern Cozy Oasis | Silicon Valley | Private Pool

No image available

$83,094
$252
88%
423$175✅❌❌Y / Y⭐️ 4.9 (112)
@ Marbella Lane - Boho 'n Sleek Rtreat | Pool Tble

No image available

$112,671
$411
73%
421$220❌❌❌Y / Y⭐️ 5 (34)
Fremont Favorite l Sleeps 13 Big Entertainment RM

No image available

$76,515
$291
70%
422$150❌❌❌Y / Y⭐️ 4.8 (83)
Home in Union City

No image available

$67,300
$199
90%
422$180❌❌✅Y / Y⭐️ 4.8 (18)
Luxury 4B2B House Tesla Faceb00k

No image available

$50,222
$237
53%
422$260❌❌❌Y / Y⭐️ 4.7 (12)
Central AC | 5-Star Cozy Oasis in Great Location

No image available

$69,753
$202
90%
422$195❌❌✅Y / Y⭐️ 5 (79)
Cozy Fremont House in Fremont/SF Bay Area

No image available

$46,811
$205
62%
423$89❌❌❌Y / Y⭐️ 4.8 (42)
Single Level | Free Parking & Wi-fi | Private Yard

No image available

$51,990
$244
53%
421$210❌❌❌Y / Y⭐️ 4.7 (29)
@ Marbella Lane - 4BR Home Away From Home | Ldry

No image available

$129,182
$419
82%
422$220❌❌❌Y / Y⭐️ 4.7 (41)
Hayward 4BR Great view Home/Family Friendly

No image available

$72,352
$266
71%
422$179❌❌❌Y / Y⭐️ 0 (0)
Large Home with Views

No image available

$106,651
$880
33%
442$275✅❌✅Y / N⭐️ 5 (3)
Unique Castro Valley House 30 Mi to San Fran!

No image available

$40,508
$228
44%
423$361❌❌❌Y / Y⭐️ 4.2 (38)
Peaceful | Private Yard | Garage| SF Bay Area

No image available

$71,687
$264
70%
432$225❌❌❌Y / Y⭐️ 5 (46)
Pool+ Spacious Yard | WFH | Free Parking& Wi-fi

No image available

$53,545
$306
47%
421$300✅❌❌Y / Y⭐️ 4.8 (15)
Luxury Silicon Valley ~3000sqft 4 bedrm 3 bath

No image available

$99,949
$327
82%
431$200✅❌❌Y / Y⭐️ 4.5 (26)
Hidden Gem On Top Of The Hill w/Pool Table & Wifi

No image available

$56,937
$323
46%
432$250✅❌❌Y / Y⭐️ 5 (62)
Close to Tesla Cozy Home 4 Bed 1 Bath w/Laundry

No image available

$43,922
$185
64%
412$170❌❌❌Y / Y⭐️ 4.8 (21)
King Bed | Private Yard | Wi-Fi | Garage

No image available

$69,443
$261
67%
431$225❌❌❌Y / Y⭐️ 4.8 (52)
🛋4BD/2BR Cheerful-Stylish🏠w/Backyard 🏝 🅿️ +🌉in Dwtn

No image available

$87,965
$394
61%
421$0❌❌❌Y / Y⭐️ 4.9 (66)
Modern Home 4B2B w/ Private Pool in Silicon Valley

No image available

$56,526
$234
66%
421$0✅❌❌Y / Y⭐️ 4.9 (15)
[10% Off Weekly Stay] Renovated | 4BR | Parking

No image available

$51,325
$200
65%
422$160❌❌✅Y / Y⭐️ 4.6 (12)
Hayward Hills Escape: 4Br/3Ba on Private Court

No image available

$76,221
$235
83%
433$250❌❌❌Y / Y⭐️ 4.8 (66)
Cheerful/spacious 4 bedroom 2 bath bungalow

No image available

$69,916
$256
73%
4210$210❌❌❌Y / Y⭐️ 5 (4)
~Neat n Sweet~

No image available

$85,969
$289
79%
422$200❌❌✅Y / Y⭐️ 5 (42)
4B2B Bright House AC W&D

No image available

$53,916
$219
64%
422$180❌❌❌Y / Y⭐️ 4 (1)
Entire home in Alamo, CA

No image available

$116,769
$360
87%
422$290✅❌❌Y / Y⭐️ 5 (13)
Cozy 4BD/3BA Cottage in Walnut Creek Dwtn

No image available

$105,834
$351
77%
431$275✅✅✅Y / Y⭐️ 5 (26)
Affordable | 4BR | Parking

No image available

$40,674
$143
70%
422$150❌❌✅Y / Y⭐️ 5 (9)
Centrally Located Fully Renovated 4 Bedroom Home

No image available

$37,788
$151
63%
422$165❌❌✅Y / Y⭐️ 4.2 (85)
[10% Weekly Off] 4B3B | Pet Friendly | Central

No image available

$66,061
$214
80%
432$160❌❌✅Y / Y⭐️ 4.9 (18)
Beautiful one story home in Walnut Creek.

No image available

$47,654
$217
60%
4230$0❌❌❌Y / Y⭐️ 4.6 (5)
Aurora I: 4BR/2BA | Efficient Layout, Family Oasis

No image available

$50,596
$154
82%
421$220❌❌✅Y / Y⭐️ 4.7 (13)
4B2B House Central Bay W&D

No image available

$36,399
$221
45%
422$0❌❌❌Y / Y⭐️ 4.5 (4)
★Elegant 4 Beds 3 Baths Home King Bed in Fremont★

No image available

$68,055
$434
42%
432$195❌❌❌N / Y⭐️ 5 (45)

Return Metrics

48.55% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,268$10,537$15,806$21,074$26,343$52,687$158,062
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$5,268$10,537$15,806$21,074$26,343$52,687$158,062

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

48.55%

Payback Period Days

752

Return on Investment

48.55%

property-location

1861 Linden St Livermore, California, 94551-2819

4 bed • 3 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$3,759

Zestimate

Livermore

Zoning


Laws

$71,697

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $351/night at 65% occupancy.Projected nightly rate is $302/night at 65% occupancy.

Top 56% of comparables

Top 28% 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.

$67,272

Avg annual revenue

65%

Avg occupancy rate

$302

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

$35k

$65k

$95k

$130k

Sign up to see the data on 40 all comparables

$5,269

Profit

Revenue

$71,697

Operating Expenses

$21,321

Operating Income

$50,377

Net Effective Rent

$45,108

Profit (Cash Flow)

$5,269

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

48.55%

Payback Period Days

752