BNBCalc Short Term Rental Rental Arbitrage Analysis 150 San Antonio Pl, San Francisco, CA 94133, USA

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$54,056

Profit (Cash Flow)

$35,629

Cash on Cash Return

800.6%

Annual Revenue

$54,056

AirDNA projects $183/night at 68% occupancy ($45,450).

BNB Calc projects a 74% occupancy rate, $200 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

800.64% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,628	$71,257	$106,886	$142,515	$178,144	$356,288	$1,068,864
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$35,628	$71,257	$106,886	$142,515	$178,144	$356,288	$1,068,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

800.64%

Payback Period Days

Return on Investment

800.64%

150 San Antonio Pl San Francisco, California, 94133

0 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$54,056

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,629

Profit

Revenue

$54,056

Operating Expenses

$18,427

Operating Income

$35,629

Net Effective Rent

Profit (Cash Flow)

$35,629

$4,450

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$2,200

Total

$4,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

800.64%

Payback Period Days