BNBCalc Short Term Rental Rental Arbitrage Analysis 3639 Haven Ave, Menlo Park, CA, 94025

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$65,196

Profit (Cash Flow)

$4,161

Cash on Cash Return

63.0%

Annual Revenue

$65,196

AirDNA projects $311/night at 49% occupancy ($55,659). Airbtics projects $196/night at 26% occupancy ($18,612). Airbtics predicts this property will perform in the 62% revenue percentile

BNB Calc projects a 85% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,558	$15,440	$18,350	$26,021
Occupancy	19%	19%	21%	28%
Nightly Rate	$177	$194	$210	$220

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious & Luxurious 1 BR w/Pool & Free Parking	$73,543	$237	82%	1	1	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (202)
Luxury Apartment in Palo Alto /Mountain View	$15,756	$180	14%	1	1	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (1)
Modern Menlo Park 1 bedroom apartment #1	$79,897	$210	100%	1	1	4	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Bright Silicon Valley 1BR \| Kitchen + w/d	$26,760	$297	23%	1	1	3	$125	✅	❌	❌	Y / N	⭐️ 4.5 (3)
Silicon Valley Apartment with Luxury Amenities	$37,823	$112	86%	1	1	1	$250	✅	❌	❌	Y / Y	⭐️ 0 (1)
1BR w/ Pool & Gym \| Free Parking \| Desk+WiFi	$10,410	$158	18%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (38)
Beautiful 1BR Apt w/Free Parking in Menlo Park	$11,727	$178	18%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Clean & Comfy 1BR in Menlo Park	$12,099	$174	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (2)
Travel Nurse convenient 1 Bedroom near Stanford	$15,229	$219	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (1)
Spacious Menlo Park 1BR \| Work from Home	$14,533	$209	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (1)
Bright 1BR w/ Balcony \| Free Parking+ Gym & Pool	$12,935	$186	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Stylish 1BR in Menlo Park/Palo Alto	$14,533	$209	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Sunny 1BR near FB HQ \| Balcony \| Desk+WiFi \| Gym	$12,170	$175	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (48)
Bright 1BR near Palo Alto + Pool/Gym, Free Parking	$14,396	$207	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Menlo Park 1BR \| Pet Friendly \| Perfect 4 Business	$14,741	$212	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (2)
Luxury Furnished 1BR Apt. in Menlo Park California	$12,239	$176	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (4)
Modern 1BR \| Full Kitchen & Laundry \| Parking	$13,908	$200	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (2)
Beautiful 1BR Apt w/Gym + Full Kitchen	$14,116	$203	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (6)
Upscale 1BR with Designer Finishes in Menlo Park	$11,962	$172	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4 (14)
Free Parking \| Bright 1BR \| Kitchen \| Desk+WiFi	$16,526	$215	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Upscale 1BR \| Gym\| Business Traveler Friendly	$14,451	$188	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (2)
Upscale 1BR Apt \| Near FB \| Kitchen & Laundry	$11,529	$150	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Family Friendly 1BR \| Free Parking \| Pool \| W/D	$13,911	$181	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4 (17)
Amazing 1BR Apt \| Full Kitchen \| Pool \| Laundry	$13,834	$180	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (2)
Spacious 1BR Ideal for Business Travelers	$15,757	$205	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Modern 1BR Apt \| Full Kitchen \| Free Parking	$13,759	$179	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (1)
Stylish 1BR Apt \| Pool + Gym \| Near FB	$13,682	$178	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (1)
1BR Balcony w Free Parking \| Silicon Valley HQ	$16,448	$214	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (1)
Private Apt Near G00gle \| Full Kitchen + Laundry	$15,909	$207	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (1)
Modern 1BR Apartment with Luxe Amenities	$51,299	$146	96%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Modern 1BR in Menlo Park \| Pool & Gym	$13,768	$209	18%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 3 (3)
Luxury 1BR in Menlo Park \| Free Parking & WiFi	$13,833	$210	18%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (0)
Spacious 1BR Near G00gle HQ \| Pool & Gym	$10,570	$152	19%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (1)
Gorgeous 1BR \| Full Kitchen+Laundry \| Menlo Park	$15,285	$232	18%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (0)
Business Traveler Friendly 1BR Near Meta	$10,949	$176	17%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (2)
Gorgeous Apt in Menlo Park \| Gym & Parking	$13,470	$184	20%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (2)
Spacious 1BR APT \| Full Kitchen \| Laundry \| Gym	$14,129	$193	20%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (2)
Modern 1BR in Menlo Park w/Amenities	$25,904	$337	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4 (3)
Menlo Park Modern 1BR \| Free Parking \| Gym	$9,324	$196	13%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 0 (0)
Private Luxury Apt w/Pool & Parking near Stanford	$16,832	$219	21%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (3)

Return Metrics

63.03% 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)	$4,160	$8,321	$12,481	$16,642	$20,802	$41,605	$124,817
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	$4,160	$8,321	$12,481	$16,642	$20,802	$41,605	$124,817

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.03%

Payback Period Days

579

Return on Investment

63.03%

3639 Haven Ave Menlo Park, California, 94025

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$65,196

Annual Revenue

BNBCalc predicts this property will get $196 per night with 26% occupancy, putting it in the top 62% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 6% 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.

$18,998

Avg annual revenue

26%

Avg occupancy rate

$196

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

$30k

$55k

$80k

$4,161

Profit

Revenue

$65,196

Operating Expenses

$20,475

Operating Income

$44,721

Net Effective Rent

$40,560

Profit (Cash Flow)

$4,161

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

63.03%

Payback Period Days

579