BNBCalc Short Term Rental Rental Arbitrage Analysis 2187 Bentley Ridge Drive, San Jose, CA

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$81,522

Profit (Cash Flow)

-$30,823

Cash on Cash Return

-239.9%

Annual Revenue

$81,522

AirDNA projects $358/night at 69% occupancy ($90,222). Airbtics projects $372/night at 60% occupancy ($81,522). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 60% occupancy rate, $372 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,109	$79,138	$105,140	$144,006
Occupancy	52%	67%	72%	76%
Nightly Rate	$249	$311	$383	$499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Muses \| Upscale 5BR/2.5BA \| Sing, Savor, Socialize	$85,122	$309	71%	5	3.5	1	$290	✅	❌	❌	Y / Y	⭐️ 5 (23)
Bright & Bliss 4B2B\| Breezy Backyard Getaway	$70,094	$238	75%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (183)
Silicon Valley Pool House	$92,640	$354	68%	4	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (49)
Remodeled❤️4BR/2BA/Private❤️Comfy/Quiet/Convenient	$72,375	$262	72%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (160)
16 Guests👉6BR/3BA/Private❤️Comfy/Quiet/Convenient	$143,863	$498	76%	6	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (42)
10 Guests 5BR 3BA 2000SQFT Entire Luxury/Sport	$79,053	$235	88%	5	2.5	1	$239	✅	❌	✅	Y / Y	⭐️ 5 (122)
Relaxing and welcoming to 4 beds/2baths home.	$53,780	$243	58%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (47)
Spacious Modern 4BR/9beds/2.5Bth-Near downtown Sj	$76,631	$271	76%	4	2.5	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (242)
Charming House in San Jose Evergreen 5Br/3Bt 8Bed	$76,892	$316	61%	5	3	1	$275	❌	❌	❌	Y / Y	⭐️ 4.5 (224)
Beautiful Spacious Home in a Quiet Area	$83,140	$436	50%	4	3.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (96)
Spacious Cozy Peaceful Home 4B2B, near downtown SJ	$61,499	$247	63%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (136)
5BR/3BA Family Friendly Home in San Jose	$68,982	$234	74%	5	3	2	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Luxe Home Steps from Mall and Downtown Escape	$75,359	$244	81%	4	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Work/Chill in Comfort at an Upscale Beautiful Home	$51,980	$245	55%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Perfect home with pool for family vacations!	$61,704	$306	53%	4	2	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (44)
Entire house 4BR/3BA-Business-Family-parking-W/Dye	$95,878	$450	56%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 3.3 (8)
NewTrendy Luxe 5BD/4BA+many more	$146,217	$516	75%	5	4	1	$275	✅	❌	❌	Y / Y	⭐️ 5 (17)
Casa Feliz \| Pool \| Dry Sauna \| Family Fun	$124,770	$487	70%	5	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (19)
Quiet Home in a Cul-de-Sac. Perfect for families.	$81,122	$299	70%	4	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (77)
Evergreen, Spacious, Convenient	$38,992	$275	28%	4	3	3	$250	❌	❌	❌	Y / N	⭐️ 0 (0)
KTV/Ping Pong/Billiard/Luxury 5b2.5b House in SJ	$71,942	$273	72%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 3 (1)
Bright & Cheery Cottage waiting for you!	$74,884	$330	62%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
New Trendy Luxe 5BD/4BA+Massage machine+&more	$180,726	$734	66%	5	4	1	$285	✅	❌	❌	Y / Y	⭐️ 5 (51)
Mnt View, Outdoor Ktch, Pool table, Hot-tub, 5 Bdr	$118,584	$1,800	18%	5	3	2	$0	✅	✅	✅	Y / Y	⭐️ 2.5 (2)
Stylish Euro Chic Retreat - Live Tastefully in SJ	$109,711	$360	82%	5	2	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (7)
Furnished 3bedroom +bonus 4th bedroom by 101 /280	$63,431	$300	56%	4	2.5	6	$280	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Your Dream Getaway in San Jose \| Stunning Views	$57,271	$326	48%	5	3	5	$200	❌	❌	✅	Y / Y	⭐️ 4.6 (42)
home sweet home free wifi/laundry/parking/	$53,283	$150	86%	4	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
5 Bedroom Nice and Modern	$38,992	$415	24%	5	2	3	$350	❌	❌	✅	Y / N	⭐️ 0 (1)
KTV/Ping Pong/Billiard/Luxury 5b2.5b House in SJ	$24,246	$288	23%	5	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
#1 Gorgeous 4B/2B San Jose home ~ top location!	$54,900	$200	75%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Spacious 5/3 Modern House	$39,922	$404	27%	5	3	3	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
Entire house 4BR-3BA-Business-Family-Parking-W/D	$51,622	$344	41%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Nice entire house Free Wi-Fi/Parking/Washer/Dryer	$44,973	$192	64%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
5 Bedroom 3 Full Bath on the hill	$66,752	$363	48%	5	3	3	$350	❌	❌	❌	Y / Y	⭐️ 1.5 (2)
Spacious & Cozy 5* Location~Lush Backyard	$98,962	$685	37%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Muse: Upscale 5BR, KTV, Ideal for Reunion	$96,594	$377	70%	5	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
4BR3.5BA w/Epic SJ Valley Views!	$82,482	$313	72%	4	3.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Spacious S San Jose 5 bedroom~large rooms~A/C	$86,874	$344	69%	5	3	28	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
private entire house/free parking/wi-fi/laundry	$65,880	$250	72%	4	3	1	$350	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-239.87% 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)	-$30,823	-$61,646	-$92,470	-$123,293	-$154,117	-$308,234	-$924,703
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	-$30,823	-$61,646	-$92,470	-$123,293	-$154,117	-$308,234	-$924,703

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-239.87%

Payback Period Days

Return on Investment

-239.87%

2187 Bentley Ridge Dr San Jose, California, 95138

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

San Jose

Guide

Market

Guide

Market Data

$81,522

Annual Revenue

BNBCalc predicts this property will get $372 per night with 60% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

$78,053

Avg annual revenue

60%

Avg occupancy rate

$372

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

$25k

$75k

$125k

$180k

-$30,823

Profit

Revenue

$81,522

Operating Expenses

$22,598

Operating Income

$58,925

Net Effective Rent

$89,748

Profit (Cash Flow)

-$30,823

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-239.87%

Payback Period Days