3300 Narvaez Ave San Jose, California, 95136
3 bed • 2 bath • 9 guests • $335,500
$335,500
Zestimate
Est. $1,609/mo
Annual Revenue
$71,113
Profit (Cash Flow)
$25,568
Cap Rate
14.4%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $295/night at 66% occupancy ($71,113) Airbtics projects $275/night at 71% occupancy ($71,314)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$71,113
$71,113
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$134,940 | $532 | 66% | 3 | 3 | 6 | 3 | $275 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (36) | Profile | |
$165,904 | $444 | 98% | 3 | 3 | 6 | 3 | $258 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (14) | Profile | |
$62,250 | $306 | 52% | 3 | 3 | 8 | 2 | $190 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (91) | Profile | |
$55,177 | $221 | 64% | 3 | 3 | 6 | 2 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (101) | Profile | |
$139,197 | $445 | 83% | 3 | 3 | 6 | 2 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (38) | Profile |
Return Metrics
29.84% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.84%
Cap Rate
14.36%
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
$15,923
Deductible property tax
$3,321
Your total deduction
$21,995
Your adjusted annual income
$150,000 - $21,995 = $128,005
Taxes on $128,005 (30%)
$38,402
Your old tax bill
$45,000
Your new tax bill
$38,402
Estimated tax savings
$6,598
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