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 200 Greenbriar Cir, Petaluma, CA, 94954

2 bed • 2 bath • 6 guests • $3,600

BNB

Calc

Annual Revenue

$88,583

Profit (Cash Flow)

$21,867

Cash on Cash Return

331.3%

Annual Revenue

$88,583

AirDNA projects $272/night at 60% occupancy ($59,607). Airbtics projects $280/night at 65% occupancy ($66,474). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, $307 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,606$64,201$90,665$137,656
Occupancy52%65%79%89%
Nightly Rate$216$266$307$414

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
Petaluma Warehouse Loft
$63,184
$257
66%
212$100❌❌❌Y / Y⭐️ 5 (199)
Anna's Nest-Two Bedroom Cottage
$57,394
$263
59%
212$50❌❌❌Y / Y⭐️ 4.5 (30)
Downtown Petaluma Charmer!
$55,959
$275
55%
223$150❌❌❌Y / Y⭐️ 5 (147)
Charming 1870 Farmhouse in the Heart of Petaluma
$37,800
$229
44%
222$115❌❌❌Y / Y⭐️ 5 (45)
Stunning Spanish style 2b/2b home
$83,085
$369
61%
223$140❌❌✅Y / Y⭐️ 5 (52)
Petaluma Warehouse Loft Collection Unit E
$55,022
$244
59%
212$100❌❌❌Y / Y⭐️ 5 (121)
Historic West Side House
$74,825
$269
76%
213$0❌❌❌Y / Y⭐️ 5 (100)
Cozy Cottage - Walk to downtown Petaluma
$60,985
$180
89%
212$115❌❌❌Y / Y⭐️ 5 (64)
Petaluma Gem with Outdoor Hot Tub and Fire Pit
$73,322
$282
70%
212$150❌✅❌Y / Y⭐️ 5 (302)
Fair Winds Cottage, 2-bdr, walk to town, hot tub
$73,695
$257
76%
212$100❌✅❌Y / Y⭐️ 5 (50)
2BR/1BA Cottage in Petaluma
$34,721
$166
53%
212$150❌❌❌Y / Y⭐️ 4.5 (26)
Sky Loft
$39,608
$266
39%
211$100❌❌❌Y / Y⭐️ 5 (89)
Historic Petaluma Vacation Rental on Vintage Farm!
$56,056
$316
48%
21.52$165❌❌❌Y / Y⭐️ 5 (21)
Charming Remodeled Bungalow walkable 2 DT Petaluma
$59,451
$220
70%
213$175❌❌✅Y / Y⭐️ 5 (79)
Pleasant Street Bungalow
$85,689
$266
87%
222$100❌❌❌Y / Y⭐️ 5 (137)
2-bedroom Casita on 68 acres minutes from Downtown
$174,840
$467
100%
222$125❌❌✅Y / Y⭐️ 5 (29)
Downtown Farmhouse
$36,907
$309
32%
212$150❌❌❌N / Y⭐️ 5 (46)
All the windows...
$32,485
$172
44%
212$125❌❌❌Y / Y⭐️ 4.5 (3)
Vineyard Farmhouse Escape
$75,429
$455
45%
212$150❌❌❌Y / Y⭐️ 5 (40)
The Tower and Loft on 7th Street
$100,415
$413
65%
222$200❌❌❌Y / Y⭐️ 0 (0)
Handsome Cottage apartment in West Petaluma
$56,111
$189
80%
2128$100❌❌❌Y / Y⭐️ 5 (44)
Farm House Oasis with Views and Space to Relax
$83,776
$302
74%
213$85❌❌✅Y / Y⭐️ 5 (14)
The Carriage Loft on 7th Street
$99,397
$307
88%
212$100❌❌❌Y / Y⭐️ 5 (48)
Vintage home with small town charm.
$42,031
$198
58%
2130$250❌❌❌Y / Y⭐️ 5 (181)
Restored farmhouse with acres of privacy near town
$73,205
$193
99%
222$150❌❌✅Y / Y⭐️ 5 (69)
Valley views on 3 private acres with pool
$132,012
$677
51%
231$350✅✅❌Y / Y⭐️ 5 (8)
Peaceful Petaluma Getaway w/ Deck + Grill!
$139,345
$424
89%
213$207❌❌❌Y / Y⭐️ 4.5 (6)
Living Canvas: Gardens+MidCentury Modern near SSU
$64,718
$205
85%
221$125❌❌✅Y / Y⭐️ 5 (16)
Petaluma Haven
$88,159
$259
93%
225$0❌❌❌Y / Y⭐️ 0 (0)
Cheerful Home. Large kitchen & deck. Sleeps 7.
$62,692
$235
71%
212$200❌❌✅Y / Y⭐️ 5 (6)
Private Sonoma County Ranch Cottage
$58,970
$304
53%
2131$225❌❌❌Y / Y⭐️ 5 (66)
Mid-century bungalow in wine country
$117,368
$311
100%
212$75❌❌❌Y / Y⭐️ 5 (88)
Adorable 2b/2b Cul-de-sac House
$63,576
$273
62%
223$120❌❌✅Y / N⭐️ 5 (1)
Petaluma Cottage in wine country
$40,480
$140
79%
2131$170❌❌✅Y / Y⭐️ 5 (49)
Mid Century-Modern Gem
$58,005
$283
56%
2130$95❌❌❌Y / Y⭐️ 5 (31)
Wine Country Sanctuary
$46,390
$169
75%
2230$0❌❌❌Y / Y⭐️ 5 (3)
Sonoma Wine Country Getaway: Hot Tub and Deck!
$50,471
$197
70%
232$0❌✅❌Y / Y⭐️ 4.9 (143)
The Lodge - Rustic Barn with Vintage Flair
$54,298
$345
43%
212$0✅❌✅N / Y⭐️ 5 (96)

Return Metrics

331.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$21,866$43,733$65,600$87,467$109,334$218,668$656,006
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$108$219$333$451$573$1,238$5,138
Total Return$21,974$43,953$65,934$87,919$109,907$219,906$661,144

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

331.31%

Payback Period Days

110

Return on Investment

332.95%

property-location

200 Greenbriar Cir Petaluma, California, 94954

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$88,583

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $272/night at 60% occupancy.Projected nightly rate is $280/night at 65% occupancy.

Top 26% of comparables

Top 26% 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.

$67,625

Avg annual revenue

65%

Avg occupancy rate

$280

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

$20k

$70k

$120k

$175k

Sign up to see the data on 40 all comparables

$21,867

Profit

Revenue

$88,583

Operating Expenses

$23,516

Operating Income

$65,067

Net Effective Rent

$43,200

Profit (Cash Flow)

$21,867

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

331.31%

Payback Period Days

110