BNBCalc.com Investment Analysis Report of 3300 Narvaez Ave, San Jose, CA, 95136

3 bed • 2 bath • 9 guests • $335,500

BNB

Calc

Return Metrics

29.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.84%

Cap Rate

14.36%

Return on Investment

45.44%

Annual Revenue

$71,113

AirDNA projects $295/night at 66% occupancy ($71,113). Airbtics projects $275/night at 71% occupancy ($71,313). Airbtics predicts this property will perform in the 46% revenue percentile

User selected values for this report: 66% occupancy rate, $295 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$49,719	$67,725	$97,896	$154,214
Occupancy	62%	73%	83%	91%
Nightly Rate	$208	$241	$306	$444

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A The Seahorse of Willow Glen with pool/spa	$134,940	$532	66%	3	3	6	3	$275	✅	✅	❌	N / Y	⭐️ 5 (36)	Profile
B Family Home in Walkable Area Near Silicon Valley!	$165,904	$444	98%	3	3	6	3	$258	❌	❌	✅	N / Y	⭐️ 4.7 (14)	Profile
C Brand new home built 2021 3-bedrooms over 2500sqft	$62,250	$306	52%	3	3	8	2	$190	❌	❌	❌	N / Y	⭐️ 4.9 (91)	Profile
D A City Escape \| 3-bedroom home at Willow Glen	$55,177	$221	64%	3	3	6	2	$145	❌	❌	❌	N / Y	⭐️ 5 (101)	Profile
E Jane’s Home (CH) \| 3B3B House with AC	$139,197	$445	83%	3	3	6	2	$145	❌	❌	❌	N / Y	⭐️ 4.9 (38)	Profile

Operating Expenses

Monthly Expenses

$1,910

Annual Expenses

$22,925

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,293

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$593

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,885

Annual Mortgage & Tax

$22,620

Downpayment

Purchase Price

$335,500

Percent Down

20%

Total Downpayment

$67,100

Total Loan Amount

$268,400

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,609

Property Tax Yearly

0.99%

Property Tax Monthly

$277

Mortgage Insurance (PMI)

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

$15,923

Deductible property tax

$3,321

Est. Depreciation Value

$111,289

Profit on this property

$48,188

Your total deduction

$82,346

So, your new taxable income is your previous income minus your total deduction ($150,000 - $82,346)

$67,654

Your old tax bill

$45,000

Your new tax bill

$20,296

Estimated tax savings

$24,704

3300 Narvaez Ave San Jose, California, 95136

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,609/mo

Inquire about this property

Contact Test

Agent at BNB

$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.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.84%

Cap Rate

14.36%

Return on Investment

45.44%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $3,710/mo ($44,520/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $2,860 to $4,560.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
845 Hillsdale Ave	$2,850		Apartment	3	2	6/5	98.7%	0.52 mi
3704 Tigara Ct	$3,800	1330	Single Family	3	2	2/16	98.7%	0.51 mi
314 Llano De Los Robles Ave	$4,095	1255	Condo	3	2	8/12	98.2%	0.74 mi
4573 Cimarron River Ct	$4,000	1104	Townhouse	3	2	6/21	98.1%	0.77 mi
263 Llano De Los Robles Ave	$4,150	1196	Single Family	3	2	5/10	98.1%	0.78 mi

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

$15,923

Deductible property tax

$3,321

Your total deduction

$7,394

Your adjusted annual income

$150,000 - $7,394 = $142,606

Taxes on $142,606 (30%)

$42,782

Your old tax bill

$45,000

Your new tax bill

$42,782

Estimated tax savings

$2,218

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