BNBCalc.com Rental Arbitrage Analysis Report of 684 Scott Blvd

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Return Metrics

247.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

247.09%

Payback Period Days

147

Return on Investment

247.09%

Annual Revenue

$101,830

AirDNA projects $328/night at 85% occupancy ($101,830). Airbtics projects $279/night at 73% occupancy ($74,389). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$50,532	$72,335	$102,449	$128,082
Occupancy	64%	72%	85%	91%
Nightly Rate	$208	$263	$318	$370

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 4B/2.5B / Office Space / Open Plan / Huge Backyard	$70,197	$196	91%	4	3	8	2	$250	❌	❌	✅	N / Y	⭐️ 4.9 (136)	Profile
B Spacious 4b4bath 2300ft Home Centrally Located	$90,982	$283	85%	4	4	12	3	$325	❌	❌	✅	N / Y	⭐️ 5 (127)	Profile
C heaven in Silicon Valley 4BD/4BA	$79,644	$295	72%	4	4	8	2	$188	❌	❌	❌	N / Y	⭐️ 5 (161)	Profile
D 4b-3.5b Spacious and Bright/Office/SCU/BBQ/Train	$83,665	$232	95%	4	4	11	1	$299	❌	❌	✅	N / Y	⭐️ 4.8 (35)	Profile
E Executive Home Winchester Orchard	$77,880	$249	82%	4	3	10	1	$175	✅	❌	❌	N / Y	⭐️ 5 (58)	Profile

Operating Expenses

Monthly Expenses

$2,103

Annual Expenses

$25,238

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,409

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$849

Management & Platform Fees

$255

Platform Fee (i.e. Airbnb)

$255

Property Manager Fee

684 Scott Blvd Santa Clara, California, 95050

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$7,833

Zestimate

$101,830

Annual Revenue

BNBCalc predicts this property will get $279 per night with 73% occupancy, putting it in the top 48% 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

Revenue Appreciation

Cash on Cash Return

247.09%

Payback Period Days

147