BNBCalc Short Term Rental Rental Arbitrage Analysis 36352 Pizarro Dr, Fremont, CA, 94536

3 bed • 2 bath • 8 guests • $4,100

BNB

Calc

Annual Revenue

$72,592

Profit (Cash Flow)

$1,955

Cash on Cash Return

22.7%

Annual Revenue

$72,592

AirDNA projects $236/night at 60% occupancy ($51,718). Airbtics projects $238/night at 66% occupancy ($57,372). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 75% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,469	$57,951	$80,207	$108,787
Occupancy	56%	69%	80%	85%
Nightly Rate	$197	$223	$265	$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clean Fremont home!	$60,360	$217	76%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
@ Marbella Lane - Convenient & Stylish 3BR	$108,660	$422	69%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Affordable Central location 3B2B @Fremont	$54,595	$175	81%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (21)
Bright Airy Spacious and Newly Renovated	$34,909	$116	79%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (72)
MJ@Cozy 3B1.5B Entire Unit in Duplex \| 4829	$40,905	$167	61%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Beautiful 3B2B House in Fremont, California USA	$66,361	$215	82%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (35)
Your Long-Term Haven \| AC in Every Room + Wifi	$58,953	$269	58%	3	2	30	$230	❌	❌	✅	Y / Y	⭐️ 5 (6)
Silicon Valley Spacious 3b2b house\| patio+yard	$45,956	$154	76%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Modern 3BR Oasis \| King Bed & Game Room Fun	$77,786	$231	85%	3	2	3	$235	✅	❌	❌	Y / Y	⭐️ 5 (32)
King Bed \| Balcony \| Garage Parking & AC \| 65" TV	$55,596	$263	54%	3	3.5	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (68)
AC \| Private Balcony \| Garage \| Wi-fi \| Bedroom TV	$69,071	$247	73%	3	3	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (17)
Fremont Entire Coze 3brs house/Free Parking/AC	$48,902	$227	56%	3	1	2	$139	❌	❌	✅	Y / N	⭐️ 4.5 (5)
Spacious 3B Home: Prime Location	$50,151	$257	51%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (70)
@ Marbella Lane - Elegant and Spacious Home	$112,332	$434	68%	3	2	2	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Newly renovated in the heart of silicon valley	$29,505	$112	68%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (80)
Fremont Home\|3BR 2BA+Workspace\|Centrally Located	$66,482	$208	82%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (25)
Adorable 3b2b House in Fremont, CA USA	$63,333	$199	85%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (60)
Aurora II: 3BR, Near I-880, Long Stay Savings	$67,656	$202	88%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Cheerful 3-Bedroom Home in Silicon Valley Bay Area	$59,042	$193	80%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
Beautiful home in a quiet neighborhood	$58,697	$278	57%	3	3	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (5)
Spacious 3 BR House in Fremont/SF Bay Area	$50,284	$208	65%	3	2	30	$89	❌	❌	❌	Y / Y	⭐️ 5 (43)
Pet Friendly, 5m to Niles District, Pool Table	$70,361	$222	82%	3	2	1	$219	✅	❌	✅	Y / Y	⭐️ 5 (9)
Central Fremont Duplex 1st Level Unit 3 Bed 2 Bath	$36,680	$152	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Fremont Entire Coze 3brs house/Free Parking/WiFi	$46,072	$217	55%	3	1	2	$139	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Luxurious Home 3BR/2.5B Fremont	$57,797	$439	35%	3	2.5	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (20)
Brand-new 3-story home near Palo Alto, next to 84	$66,677	$312	58%	3	3	5	$300	❌	❌	❌	Y / Y	⭐️ 5 (20)
9bds House Tesla Meta G00gle Stanford	$71,000	$263	70%	3	2	2	$260	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
JANE'S HOME \| 3b2.5b Home in Quiet Neighborhood	$113,685	$411	75%	3	3	3	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Central Fremont Duplex 2nd Level Unit 3 Bed 1 Bath	$20,379	$163	32%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (7)
Remodeled 3bd 2ba Single House	$23,601	$157	40%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
JANE'S HOME (CO) \| 3b2.5b Home Quiet Neighborhood	$91,792	$285	88%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Clean, Comfortable, Convenient	$56,064	$222	69%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (34)
Stylish modern 3BR 2BA near the heart of the Bay	$66,993	$208	88%	3	2	7	$170	❌	❌	✅	Y / Y	⭐️ 5 (16)
Fremont-Cozy &Quiet 3B2b home/free Parking/Center	$34,580	$260	34%	3	2	2	$159	❌	❌	❌	Y / Y	⭐️ 4.7 (48)
5m to NilesDistrict+BBQ+PoolTable	$37,048	$226	41%	3	2	2	$219	✅	❌	❌	Y / Y	⭐️ 5 (28)
Newark's Finest! Charming 3bdrm spacious home.	$62,931	$331	49%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
New Sunny Comfy House Fast Internet in Fremont	$49,410	$225	60%	3	2	30	$289	❌	❌	✅	Y / Y	⭐️ 4.5 (115)
Monthly/Extended Stay 3BD + Fruit Garden + Sunroom	$83,604	$264	84%	3	2	15	$250	❌	❌	✅	Y / Y	⭐️ 5 (36)
Union City Abode w/ Furnished Patio, Near Kayaking	$77,475	$298	69%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Modern Contemporary Cottage in Fremont	$27,526	$109	69%	3	2	5	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

22.73% 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)	$1,955	$3,910	$5,865	$7,821	$9,776	$19,552	$58,657
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	$123	$249	$380	$514	$653	$1,410	$5,851
Total Return	$2,078	$4,160	$6,245	$8,335	$10,429	$20,962	$64,509

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.73%

Payback Period Days

1606

Return on Investment

24.16%

36352 Pizarro Dr Fremont, California, 94536

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Fremont

Guide

Zoning

Guide

Laws

$72,592

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 60% occupancy.Projected nightly rate is $238/night at 66% occupancy.

Occupancy Rate

Top 36% 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.

$59,330

Avg annual revenue

66%

Avg occupancy rate

$238

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

$50k

$80k

$115k

$1,955

Profit

Revenue

$72,592

Operating Expenses

$21,437

Operating Income

$51,155

Net Effective Rent

$49,200

Profit (Cash Flow)

$1,955

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

22.73%

Payback Period Days

1606