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

3 bed • 2 bath • 9 guests • $258,000

BNB

Calc

Return Metrics

45.38% 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

45.38%

Cap Rate

18.67%

Return on Investment

60.52%

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

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

$1,450

Annual Mortgage & Tax

$17,400

Downpayment

Purchase Price

$258,000

Percent Down

20%

Total Downpayment

$51,600

Total Loan Amount

$206,400

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,237

Property Tax Yearly

0.99%

Property Tax Monthly

$213

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

Year built:

Size:

Type:

MOBILE

Parking:

Heating:

Property Details

MLS Status: property-details-mls-status-active

Property Use:

Stories:

Lot size:-

Building area: -

Garage: -

Heating:

Pool: No

Fireplaces:

Basement:

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

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

$12,245

Deductible property tax

$2,554

Est. Depreciation Value

$124,266

Profit on this property

$48,188

Your total deduction

$90,876

So, your new taxable income is your previous income minus your total deduction ($150,000 - $90,876)

$59,124

Your old tax bill

$45,000

Your new tax bill

$17,737

Estimated tax savings

$27,263

3300 Narvaez Ave San Jose, CA, 95136

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,237/mo

This property is for sale!

Contact Agent

248

Airbnb Investor Score

$30,788

Annual Profit

18.7%

Cap Rate

45.4%

Cash on Cash

$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

45.38%

Cap Rate

18.67%

Return on Investment

60.52%

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

$12,245

Deductible property tax

$2,554

Your total deduction

$6,160

Your adjusted annual income

$150,000 - $6,160 = $143,840

Taxes on $143,840 (30%)

$43,152

Your old tax bill

$45,000

Your new tax bill

$43,152

Estimated tax savings

$1,848

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