2329 E 26th St Oakland, California, 94601-1247
3 bed • 2 bath • 9 guests • $350,000
Annual Revenue
$46,342
Profit (Cash Flow)
$3,034
Cap Rate
7.6%
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $208/night at 61% occupancy ($46,342) Airbtics projects $192/night at 62% occupancy ($43,479)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$46,342
$46,342
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$51,156 | $153 | 84% | 3 | 1 | 6 | 3 | $179 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (57) | Profile | |
$43,624 | $132 | 77% | 3 | 1 | 7 | 1 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (326) | Profile | |
$46,324 | $202 | 55% | 3 | 1 | 10 | 2 | $160 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 5 (3) | Profile | |
$37,890 | $115 | 83% | 3 | 1 | 6 | 1 | $153 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (62) | Profile | |
$48,956 | $176 | 72% | 3 | 3 | 6 | 2 | $88 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.7 (319) | Profile |
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%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com