BNBCalc Short Term Rental Rental Arbitrage Analysis 2110 Bank St, Bakersfield, CA, 93304

3 bed • 1 bath • 9 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$23,195	$35,739	$55,352	$78,576
Occupancy	45%	61%	70%	76%
Nightly Rate	$133	$150	$203	$269

Seasonality (Profit by Month)

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%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (141)
SAHARA OASIS - Egyptian Inspired Home in SW Area	$36,562	$128	71%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (180)
Relaxing 3 bedroom home with garage parking	$34,747	$135	64%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (197)
Casa La Siesta Modern and Relaxing Home	$33,732	$142	59%	3	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (158)
Cozy Hygge Home Centrally Located 2 King Beds	$41,386	$174	59%	3	2	2	$199	✅	❌	✅	Y / Y	⭐️ 5 (160)
Orange Blossom House	$32,737	$125	67%	3	1	1	$72	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
Downtown 3 bed newly renovated with amenities.	$42,115	$174	59%	3	2	2	$154	❌	❌	❌	Y / Y	⭐️ 5 (94)
Downtown Bakersfield Home	$24,589	$140	43%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Beautiful Spacious Home 3BR/2BTH +Pool	$57,096	$240	65%	3	2	1	$0	✅	❌	✅	Y / N	⭐️ 4.5 (33)
Potenza Ln Newly Renovated Home Bakersfield CA	$22,977	$152	36%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (141)
Modern 3BR/2BA Home with all Amenities	$58,486	$178	86%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (110)
Elegant three bedroom craftsman Style home	$28,344	$116	63%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (52)
Modern La Cresta	$33,191	$130	61%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (63)
Quiet, Private 3-bdr Craftsman - Downtown Oleander	$18,786	$141	34%	3	1	14	$300	❌	❌	✅	N / Y	⭐️ 4.5 (3)
Paradise cove beautiful pool resort style home	$36,570	$270	32%	3	2	2	$199	✅	❌	❌	Y / Y	⭐️ 4.5 (164)
Downtown gem with pool - discounted long term stay	$37,184	$146	67%	3	1.5	7	$200	✅	❌	❌	Y / Y	⭐️ 5 (6)
The Westchester Oasis	$25,800	$133	53%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (51)
*3-Bedroom Haven with Pool Table	$36,505	$142	65%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (45)
My dream house	$36,226	$260	36%	3	2	7	$80	✅	❌	✅	Y / Y	⭐️ 4.9 (84)
Downtown Estate/Retreat - Home, Pool, Guest House!	$42,349	$203	57%	3	3	21	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (22)
Vibrant 3Br/2Bath Home with Pool	$33,168	$197	46%	3	2	1	$0	✅	❌	✅	N / N	⭐️ 5 (35)
Fully Remodeled Oleander Charmer	$28,987	$99	80%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Fun-Filled Backyard: Bakersfield Family Haven!	$69,686	$238	80%	3	2.5	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (3)
The Oleander Cottage	$40,830	$148	70%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Play & Stay Escape-Game Room, Pool, Hot Tub	$98,820	$375	72%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (26)
Quiet, private 3-bedroom home, pool, gated, garage	$31,447	$179	48%	3	2	14	$200	✅	❌	✅	Y / Y	⭐️ 0 (1)
Perfect Private Getaway Near Downtown Bakersfield!	$35,232	$119	68%	3	2	2	$303	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Bakersfield’s Best Nest	$35,499	$159	61%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (32)
Downtown House and Studio	$84,561	$304	76%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Spanish Oasis \| Easy freeway + downtown access	$46,294	$161	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful 3 bedroom home, POOL	$51,755	$179	79%	3	2	21	$200	✅	❌	✅	Y / N	⭐️ 5 (3)
Entire SW 2-Story 3Bedrooms/2.5Bath	$66,978	$244	75%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Charming ranch-style home: Bakersfield Edition	$39,381	$269	40%	3	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Bakersfield Family Home with Fun-Filled Backyard	$22,237	$135	45%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Cozy home near downtown with EV charger!	$29,311	$134	56%	3	2.5	90	$120	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cool Retreat	$39,573	$204	53%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Quiet Home for Traveling Professionals 3 Bedroom	$25,254	$92	75%	3	1.5	30	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

138.08% 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)	$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:

Revenue Appreciation:

Cash on Cash Return

138.08%

Payback Period Days

264

Return on Investment

138.08%

2110 Bank St Bakersfield, California, 93304

3 bed • 1 bath • 9 guests

Monthly Rent

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.

Occupancy Rate

Top 26% 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.

$38,374

Avg annual revenue

57%

Avg occupancy rate

$174

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

$10k

$40k

$70k

$100k

$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

Cash on Cash Return

138.08%

Payback Period Days

264