BNBCalc Short Term Rental Rental Arbitrage Analysis 410 Station Park Cir, San Mateo, CA, 94402

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$61,240

Profit (Cash Flow)

-$6,721

Cash on Cash Return

-101.8%

Annual Revenue

$61,240

AirDNA projects $267/night at 62% occupancy ($60,462). Airbtics projects $243/night at 69% occupancy ($61,240). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,760	$60,438	$87,495	$138,452
Occupancy	55%	74%	83%	97%
Nightly Rate	$191	$219	$280	$380

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SanMateo Comfortable 2BR Home/WiFI & Free Parking	$67,501	$218	82%	2	1	2	$138	❌	❌	❌	Y / Y	⭐️ 5 (63)
Mid Century Garden View Home Parking	$69,030	$278	64%	2	2	1	$130	❌	❌	✅	N / Y	⭐️ 5 (20)
20% OFF! Chic Home with Expansive Backyard	$51,768	$168	74%	2	1	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (19)
Nice and tranquil house 7 mins away from SFO	$52,217	$161	75%	2	1	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (38)
Clean Modern 2BD/2BA House near downtown San Mateo	$45,440	$119	98%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (153)
Cozy in Heart of San Mateo Restaurant Scene w/AC	$45,940	$219	56%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (50)
10-Min SFO * 2BR Haven: Family-Friendly Comforts	$64,455	$207	83%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (67)
Mid-Century Gem: Serene 2BR 2Bath Garden Haven	$62,609	$216	75%	2	2	1	$145	❌	❌	✅	N / Y	⭐️ 4.5 (13)
12-Min From SFO, Tastefully Designed, Work Station	$62,844	$178	92%	2	1.5	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (178)
Super clean gated property (new construction)	$58,102	$280	55%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (134)
@ Marbella Lane - Bright and Cozy Home near SFO	$58,112	$219	69%	2	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Attractive oasis, 2 king-sized beds	$38,141	$124	79%	2	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (188)
Business-Friendly 2/1. Walk to Caltrain/Downtown.	$74,854	$214	95%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious, Remodeled 2BR Duplex Unit by Downtown SM	$139,446	$381	100%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Newly remodeled 2bed/1bath close to SFO	$46,438	$167	74%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (166)
Home feel	$26,457	$195	36%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (188)
❤️Charming Best Location 2B/2B Near SFO	$63,484	$236	70%	2	2	28	$250	❌	❌	❌	Y / Y	⭐️ 5 (234)
Villa Terrace	$101,344	$284	97%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (66)
Cozy/Clean/Bright/Airy Near SFO, Private Parking	$43,631	$161	70%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (339)
Cozy home	$35,911	$195	50%	2	1	365	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (180)
Home Oasis walkable to downtown	$106,710	$298	97%	2	1	21	$175	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charming English Oasis	$80,107	$247	86%	2	2	1	$129	✅	❌	❌	Y / Y	⭐️ 5 (18)
Top floor luxury penthouse	$82,472	$220	100%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (3)
Sunny 2B1B house - Center of SF bay area	$56,657	$215	72%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Beautiful 2BR Apartment	$43,873	$162	74%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Full Suite (2 BR) in Lovely Mid-Peninsula Home	$34,236	$152	61%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (32)
Dream Stay Awaits Inviting 2-BR	$25,881	$221	32%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spectacular Waterfront Retreat in San Mateo	$69,335	$296	64%	2	3	9	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Blueground \| San Mateo, gym, pool, clubhouse & w/d	$138,090	$490	77%	2	2	31	$515	✅	❌	✅	Y / Y	⭐️ 0 (0)
Silicone Valley Lakeside Oasis	$61,701	$210	74%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (6)
New Remodeled ~1200 Sq ft 2br Prime Location	$95,200	$289	90%	2	1.5	14	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Elegant Upscale Condo (1450sqft) 10min to SFO	$75,482	$275	75%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Blueground \| San Mateo, pool & gym, highway access	$108,362	$417	71%	2	2	31	$515	✅	❌	✅	Y / Y	⭐️ 0 (1)
Newly remodeled, Modern house/ 7 mins to airport	$34,848	$280	34%	2	1	1	$100	❌	❌	❌	Y / N	⭐️ 0 (0)
Entire Residential- Unique Space - San Mateo	$61,582	$180	89%	2	1	4	$125	✅	✅	✅	Y / Y	⭐️ 4.8 (6)
Modern 2BR 3 Blocks From B Street Restaurants wA/C	$32,940	$225	40%	2	1	3	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Blueground \| San Mateo, pool & w/d, access to 101	$44,511	$380	32%	2	1	31	$515	✅	❌	✅	Y / Y	⭐️ 0 (2)
2 br/1bath - san mateo downtown walking/sfo 10 min	$37,299	$208	49%	2	1	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Blueground \| San Mateo, gym, pool & w/d, nr mall	$85,730	$478	49%	2	2	31	$515	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-101.83% 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)	-$6,720	-$13,441	-$20,162	-$26,883	-$33,603	-$67,207	-$201,623
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	-$6,720	-$13,441	-$20,162	-$26,883	-$33,603	-$67,207	-$201,623

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-101.83%

Payback Period Days

Return on Investment

-101.83%

410 Station Park Cir San Mateo, California, 94402

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

San Mateo

Zoning

Laws

$61,240

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $267/night at 62% occupancy ($60,462.49). Airbtics projects $280/night at 69% occupancy ($61,240).

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$62,797

Avg annual revenue

69%

Avg occupancy rate

$243

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

$60k

$100k

$140k

-$6,721

Profit

Revenue

$61,240

Operating Expenses

$19,961

Operating Income

$41,279

Net Effective Rent

$48,000

Profit (Cash Flow)

-$6,721

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-101.83%

Payback Period Days