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 2110 Bank St, Bakersfield, CA, 93304

3 bed β€’ 1 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$51,901

Profit (Cash Flow)

$11,530

Cash on Cash Return

138.1%

Annual Revenue

$51,901

AirDNA projects $127/night at 60% occupancy ($27,831). Airbtics projects $174/night at 57% occupancy ($36,224). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $203 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,195$35,739$55,352$78,576
Occupancy45%61%70%76%
Nightly Rate$133$150$203$269

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
Entire Residential Home! 3Bed 1Bath. Free Wi-Fi
$25,741
$95
62%
312$130❌❌❌Y / Y⭐️ 5 (141)
SAHARA OASIS - Egyptian Inspired Home in SW Area
$36,562
$128
71%
321$100❌❌❌Y / Y⭐️ 5 (180)
Relaxing 3 bedroom home with garage parking
$34,747
$135
64%
321$125❌❌❌Y / Y⭐️ 5 (197)
Casa La Siesta Modern and Relaxing Home
$33,732
$142
59%
311$99❌❌❌Y / Y⭐️ 5 (158)
Cozy Hygge Home Centrally Located 2 King Beds
$41,386
$174
59%
322$199βœ…βŒβœ…Y / Y⭐️ 5 (160)
Orange Blossom House
$32,737
$125
67%
311$72βŒβŒβœ…Y / Y⭐️ 4.7 (50)
Downtown 3 bed newly renovated with amenities.
$42,115
$174
59%
322$154❌❌❌Y / Y⭐️ 5 (94)
Downtown Bakersfield Home
$24,589
$140
43%
322$100❌❌❌Y / Y⭐️ 4.5 (12)
Beautiful Spacious Home 3BR/2BTH +Pool
$57,096
$240
65%
321$0βœ…βŒβœ…Y / N⭐️ 4.5 (33)
Potenza Ln Newly Renovated Home Bakersfield CA
$22,977
$152
36%
322$150❌❌❌Y / Y⭐️ 4.5 (141)
Modern 3BR/2BA Home with all Amenities
$58,486
$178
86%
321$150βŒβŒβœ…Y / Y⭐️ 5 (110)
Elegant three bedroom craftsman Style οΏΌhome
$28,344
$116
63%
313$100❌❌❌Y / Y⭐️ 5 (52)
Modern La Cresta
$33,191
$130
61%
322$140βŒβŒβœ…Y / Y⭐️ 5 (63)
Quiet, Private 3-bdr Craftsman - Downtown Oleander
$18,786
$141
34%
3114$300βŒβŒβœ…N / Y⭐️ 4.5 (3)
Paradise cove beautiful pool resort style home
$36,570
$270
32%
322$199βœ…βŒβŒY / Y⭐️ 4.5 (164)
Downtown gem with pool - discounted long term stay
$37,184
$146
67%
31.57$200βœ…βŒβŒY / Y⭐️ 5 (6)
The Westchester Oasis
$25,800
$133
53%
312$0βŒβŒβœ…Y / Y⭐️ 5 (51)
*3-Bedroom Haven with Pool Table
$36,505
$142
65%
322$180βœ…βŒβŒY / Y⭐️ 5 (45)
My dream house
$36,226
$260
36%
327$80βœ…βŒβœ…Y / Y⭐️ 4.9 (84)
Downtown Estate/Retreat - Home, Pool, Guest House!
$42,349
$203
57%
3321$300βœ…βœ…βœ…Y / Y⭐️ 4.5 (22)
Vibrant 3Br/2Bath Home with Pool
$33,168
$197
46%
321$0βœ…βŒβœ…N / N⭐️ 5 (35)
Fully Remodeled Oleander Charmer
$28,987
$99
80%
3130$250❌❌❌Y / Y⭐️ 4.5 (4)
Fun-Filled Backyard: Bakersfield Family Haven!
$69,686
$238
80%
32.52$0βŒβœ…βœ…Y / Y⭐️ 5 (3)
The Oleander Cottage
$40,830
$148
70%
322$200❌❌❌Y / Y⭐️ 5 (13)
Play & Stay Escape-Game Room, Pool, Hot Tub
$98,820
$375
72%
322$0βœ…βœ…βœ…Y / Y⭐️ 5 (26)
Quiet, private 3-bedroom home, pool, gated, garage
$31,447
$179
48%
3214$200βœ…βŒβœ…Y / Y⭐️ 0 (1)
Perfect Private Getaway Near Downtown Bakersfield!
$35,232
$119
68%
322$303❌❌❌Y / Y⭐️ 4.8 (30)
Bakersfield’s Best Nest
$35,499
$159
61%
322$0βœ…βŒβœ…Y / Y⭐️ 5 (32)
Downtown House and Studio
$84,561
$304
76%
332$0❌❌❌Y / Y⭐️ 0 (1)
Spanish Oasis | Easy freeway + downtown access
$46,294
$161
75%
321$150❌❌❌Y / Y⭐️ 5 (18)
Beautiful 3 bedroom home, POOL
$51,755
$179
79%
3221$200βœ…βŒβœ…Y / N⭐️ 5 (3)
Entire SW 2-Story 3Bedrooms/2.5Bath
$66,978
$244
75%
32.51$0βŒβŒβœ…Y / Y⭐️ 5 (6)
Charming ranch-style home: Bakersfield Edition
$39,381
$269
40%
3230$200βœ…βŒβœ…Y / Y⭐️ 5 (4)
Bakersfield Family Home with Fun-Filled Backyard
$22,237
$135
45%
331$0βŒβŒβœ…Y / Y⭐️ 0 (3)
Cozy home near downtown with EV charger!
$29,311
$134
56%
32.590$120❌❌❌Y / Y⭐️ 5 (23)
Cool Retreat
$39,573
$204
53%
321$0βœ…βŒβœ…Y / Y⭐️ 0 (2)
Quiet Home for Traveling Professionals 3 Bedroom
$25,254
$92
75%
31.530$100βŒβŒβœ…Y / Y⭐️ 0 (0)

Return Metrics

138.08% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,530$23,060$34,590$46,120$57,650$115,300$345,900
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$11,530$23,060$34,590$46,120$57,650$115,300$345,900

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

138.08%

Payback Period Days

264

Return on Investment

138.08%

property-location

2110 Bank St Bakersfield, California, 93304

3 bed β€’ 1 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

Bakersfield

Guide

Zoning

Market

Guide


Laws


Market Data

$51,901

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $127/night at 60% occupancy.Projected nightly rate is $174/night at 57% 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.

$38,374

Avg annual revenue

57%

Avg occupancy rate

$174

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$40k

$70k

$100k

Sign up to see the data on 40 all comparables

$11,530

Profit

Revenue

$51,901

Operating Expenses

$18,747

Operating Income

$33,154

Net Effective Rent

$21,624

Profit (Cash Flow)

$11,530

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

138.08%

Payback Period Days

264

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service