BNBCalc.com Investment Analysis Report of 2329 E 26th St

3 bed • 2 bath • 9 guests • $350,000

BNB

Calc

Return Metrics

3.4% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.4%

Cap Rate

7.61%

Return on Investment

19.06%

Annual Revenue

$46,342

AirDNA projects $208/night at 61% occupancy ($46,342). Airbtics projects $192/night at 62% occupancy ($43,478). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$29,148$44,968$63,986$84,919
Occupancy50%62%74%84%
Nightly Rate$156$192$225$258

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Your Home in the Bay Area.Private yard.Fireplace.
$51,156
$153
84%
3163$179❌❌❌N / Y⭐️ 5 (57)Profile

B

Beautiful, Historic Family Home near Lake Merritt
$43,624
$132
77%
3171$120❌❌✅N / Y⭐️ 4.7 (326)Profile

C

The Family Modern Getaway
$46,324
$202
55%
31102$160❌❌❌N / Y⭐️ 5 (3)Profile

D

Amazing Location in Dimond District!!
$37,890
$115
83%
3161$153❌❌✅N / Y⭐️ 4.7 (62)Profile

E

Gorgeous Lincoln Hills 15 minutes to San Francisco
$48,956
$176
72%
3362$88❌❌❌N / Y⭐️ 4.7 (319)Profile

Operating Expenses

Monthly Expenses

$1,642

Annual Expenses

$19,704

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,086

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$386

Management & Platform Fees

$116

Platform Fee (i.e. Airbnb)

$116

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,967

Annual Mortgage & Tax

$23,604

Downpayment

Purchase Price

$350,000

Percent Down

20%

Total Downpayment

$70,000

Total Loan Amount

$280,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,679

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$289

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

2,100 sqft

Year built:

1922

Size:

1,503 sqft

Type:

SFR

Parking:

-

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
2919 E 23rd St321,1544,0401905$350,0000
2700 E 23rd St321,3584,0001922$625,0000
4030 Elston Ave311,3953,5001924$1,200,00055
2442 E 22nd St211,3735,6001907$690,00049
2808 23rd Ave221,5173,9781938$435,00027
2711 12th Ave211,4713,9601912$1,400,00035
2426 Grande Vista Ave211,0665,4001920$700,00070
2926 E 22nd St322,4006,0601925$625,00077
3123 13th Ave322,0415,0001905$1,200,00032
3150 Pleitner Ave321,6123,9201904$350,0000

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size:2,100 sqft
  • Building area: 1,503 sqft
  • Garage: -
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 26-779-2
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $41,240
  • County Est. Land Value: -
  • Assessed Land Value: $8,955
  • County Est. Structure Value: -

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
Invalid Date$00%Vada C|Martin Paula Henderson

Ownership

  • Name: Vada C|Martin Paula Henderson
  • Owner Occupied: Yes
  • Owner Mailing Address: 2329 E 26th St, Oakland, Ca 94601
  • Years Owned: 0
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$185,060

Profit on this property

$26,638

Your total deduction

$178,499

So, your new taxable income is your previous income minus your total deduction ($150,000 - $178,499)

-$28,499

Your old tax bill

$45,000

Your new tax bill

-$8,550

Estimated tax savings

$53,550

property-location

2329 E 26th St Oakland, California, 94601-1247

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,679/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$46,342

Annual Revenue

BNBCalc predicts this property will get $192 per night with 62% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.4%

Cap Rate

7.61%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Your total deduction

$52,387

Your adjusted annual income

$150,000 - $52,387 = $97,613

Taxes on $97,613 (30%)

$29,284

Your old tax bill

$45,000

Your new tax bill

$29,284

Estimated tax savings

$15,716

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com