3300 Narvaez Ave San Jose, California, 95136
3 bed • 2 bath • 9 guests
Est. $1,609/mo
Inquire about this property
Contact
test at Test
$335,500
Zestimate
$71,113
Annual Revenue
BNBCalc predicts this property will get $275 per night with 71% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 68% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$74,868
Avg annual revenue
71%
Avg occupancy rate
$275
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$120k
$165k
Sign up to see the data on 40 all comparables
$25,557
Profit
Revenue
$71,113
Operating Expenses
$22,925
Operating Income
$48,188
Mortgage & Taxes
$22,632
Profit (Cash Flow)
$25,557
$85,665
Cash Investment
Down Payment
$67,100
Renos & Furnishing
$8,500
Closing Costs
$10,065
Total
$85,665
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.83%
Cap Rate
14.36%
STR 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 est deduction will be...
Deductible mortgage interest
$15,923
Deductible property tax
$3,321
Your total deduction
$8,854
Your adjusted annual income
$150,000 - $8,854 = $141,146
Taxes on $141,146 (30%)
$42,344
Your old tax bill
$45,000
Your new tax bill
$42,344
Estimated tax savings
$2,656
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com