BNBCalc Short Term Rental Rental Arbitrage Analysis 399 Schafer Rd, Hayward, CA, 94544

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,675

Profit (Cash Flow)

-$2,773

Cash on Cash Return

-63.7%

Annual Revenue

$32,675

AirDNA projects $103/night at 79% occupancy ($29,719). Airbtics projects $109/night at 64% occupancy ($25,479). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 71% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,217	$27,333	$35,543	$46,562
Occupancy	53%	66%	77%	92%
Nightly Rate	$93	$111	$123	$134

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern & Bright \| Colorful Zen Garden \| ♛Queen Bed	$31,648	$97	82%	1	1	1	$110	❌	❌	✅	N / Y	⭐️ 5 (254)
Pet friendly unit with bkyd	$19,861	$92	57%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (10)
★COZY & Unique Guest Suite★ (Wifi, Netflix & MORE)	$42,990	$123	92%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (146)
★UNIQUE STAY in the middle of the BAY★ Wifi+MORE!	$59,143	$168	93%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (206)
Peaceful Cozy Quiet Fast WiFi Laundry Smoke Free	$35,451	$118	81%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (192)
Country Cottage near Cal State EB with Ocean Views	$31,286	$130	64%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (49)
Newly Remodeled One Bedroom with Free Parking	$28,590	$100	75%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (38)
Within 30 Mins of SFO/OAK✈\| Walk To Public Transit	$17,374	$101	47%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (163)
Home Sweet Home - A Relaxing Escape 22415B	$30,367	$150	53%	1	1	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (59)
Cozy condo w breathtaking views.	$31,446	$114	75%	1	1	21	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
Private Studio w/ Kitchen	$30,711	$98	83%	1	1	2	$48	❌	❌	❌	Y / Y	⭐️ 5 (22)
Fully Remodeled Cozy Apartment In Heart of Hayward	$33,564	$110	80%	1	1	4	$90	❌	❌	✅	Y / Y	⭐️ 5 (67)
Private Suite 30 Mins of SFO/OAK✈\| Walk to Transit	$26,850	$131	56%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (57)
Irma’s	$17,926	$85	55%	1	1	1	$45	❌	❌	❌	N / N	⭐️ 4.5 (14)
Grand View of the Bay Area - Studio B	$38,050	$113	92%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (115)
Newly-Renovated 1 Bedroom Studio Hayward (SF) Cali	$22,849	$94	62%	1	1	4	$80	❌	❌	✅	Y / Y	⭐️ 5 (244)
Too Cute in Heart of San Francisco Bay Area	$17,908	$155	30%	1	1	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (63)
Charming 1 BR Apartment Hayward	$28,442	$126	61%	1	1	10	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Private Oasis, Near San Francisco/Oakland 22411	$20,987	$117	46%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Newly Renovated Large 1bd - Clean & Simple	$27,626	$104	66%	1	1	4	$290	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Private entrance Walk to downtown & BART, off grid	$38,515	$133	76%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (36)
Old Fairview Cottage - Gated Comfort At It’s Best	$21,886	$159	37%	1	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (165)
Modern Guest House with Private Entrance	$18,046	$79	61%	1	1	7	$200	❌	❌	✅	N / Y	⭐️ 4 (7)
Private 1b1b guest unit in a convenient location	$28,110	$89	85%	1	1	3	$50	❌	❌	✅	N / Y	⭐️ 0 (0)
Private One Bedroom Apartment Hayward Downtown	$34,880	$102	92%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cozy space, newly remodeled	$17,313	$110	43%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (201)
High Quality Guest House Near DT	$32,983	$117	73%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (55)
Detached Guesthouse in the Quiet Mountain	$16,076	$60	71%	1	1	2	$30	✅	❌	❌	N / Y	⭐️ 5 (178)
Natural Setting Quiet Fast Wifi Laundry Smoke Free	$29,059	$113	69%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (89)
Adorable one bedroom house with fire place	$30,876	$122	68%	1	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (21)
Union City:Private Tiny House 20-30min to airports	$24,707	$125	54%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (9)
Nice long stay apartment.	$21,889	$115	52%	1	1	365	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Private Hayward Cottage (1Bd+1Bth+Wifi) Furnished	$22,314	$91	67%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
In-Law unit w private backyard	$23,386	$90	71%	1	1	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
Private Studio on Gated Land	$18,536	$89	55%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (49)
Great View 1 Bedroom!	$24,156	$100	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
1 Bedroom, 1 Bath, 2 Patios	$17,063	$126	37%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (1)
Private studio entrance, bath, kitchenette	$13,127	$39	92%	1	1	30	$50	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-63.74% 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)	-$2,772	-$5,545	-$8,318	-$11,091	-$13,864	-$27,729	-$83,189
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	-$2,772	-$5,545	-$8,318	-$11,091	-$13,864	-$27,729	-$83,189

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-63.74%

Payback Period Days

Return on Investment

-63.74%

399 Schafer Rd Hayward, California, 94544

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Hayward

Zoning

Laws

$32,675

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $103/night at 79% occupancy.Projected nightly rate is $109/night at 64% occupancy.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$26,122

Avg annual revenue

64%

Avg occupancy rate

$109

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

$5k

$25k

$40k

$60k

-$2,773

Profit

Revenue

$32,675

Operating Expenses

$16,248

Operating Income

$16,427

Net Effective Rent

$19,200

Profit (Cash Flow)

-$2,773

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-63.74%

Payback Period Days