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:

3%

Revenue Appreciation:

0%

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

Revenue Percentile

Percentiles25%50%75%90%
Revenue$49,719$67,725$97,896$154,214
Occupancy62%73%83%91%
Nightly Rate$208$241$306$444

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The Seahorse of Willow Glen with pool/spa
$134,940
$532
66%
3363$275✅✅❌N / Y⭐️ 5 (36)Profile

B

Family Home in Walkable Area Near Silicon Valley!
$165,904
$444
98%
3363$258❌❌✅N / Y⭐️ 4.7 (14)Profile

C

Brand new home built 2021 3-bedrooms over 2500sqft
$62,250
$306
52%
3382$190❌❌❌N / Y⭐️ 4.9 (91)Profile

D

A City Escape | 3-bedroom home at Willow Glen
$55,177
$221
64%
3362$145❌❌❌N / Y⭐️ 5 (101)Profile

E

Jane’s Home (CH) | 3B3B House with AC
$139,197
$445
83%
3362$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

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$593

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

Property Manager Fee

$0

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

6%

Monthly Loan Payment

$1,609

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$277

Mortgage Insurance (PMI)

0%

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

$159,959

Profit on this property

$48,188

Your total deduction

$131,016

So, your new taxable income is your previous income minus your total deduction ($150,000 - $131,016)

$18,984

Your old tax bill

$45,000

Your new tax bill

$5,695

Estimated tax savings

$39,305

property-location

3300 Narvaez Ave San Jose, California, 95136

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,609/mo

Agent

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

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

29.84%

Cap Rate

14.36%

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

$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