BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2001 Mcallister St 251, San Francisco, CA 94118

2 bed • 2 bath • 6 guests • $899,000

BNB

Calc

Annual Revenue

$86,672

Profit (Cash Flow)

$1,081

Cap Rate

6.9%

Annual Revenue

$86,672

AirDNA projects $339/night at 70% occupancy ($86,672). Airbtics projects $331/night at 76% occupancy ($91,880). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $339 rate per night.

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

Percentiles25%50%75%90%
Revenue$53,087$85,659$140,543$181,245
Occupancy67%79%90%99%
Nightly Rate$213$291$419$491

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Modern 2B/2B close to USF, UCSF

No image available

$210,609
$818
69%
221$139❌❌❌N / Y⭐️ 5 (137)
Don't skip this one! Spacious, Fresh, by GG Park!

No image available

$99,444
$451
59%
223$160❌❌❌Y / Y⭐️ 5 (24)
Jim and Suzanne's Garden Apartment

No image available

$84,172
$276
82%
227$150❌❌❌Y / Y⭐️ 4.9 (153)
Centrally Located Modern San Francisco Home

No image available

$141,624
$425
89%
222$120❌❌❌Y / Y⭐️ 4.8 (67)
Castro Contemporary meets 1920's Charm

No image available

$127,471
$629
54%
223$250❌❌❌Y / Y⭐️ 5 (94)
Luxurious 2Br 2Ba Victorian home + private garden

No image available

$73,494
$639
30%
223$250❌❌❌Y / Y⭐️ 5 (18)
Garden one Bedroom in NoPa (Entire Place)

No image available

$106,240
$286
99%
223$180❌❌❌Y / Y⭐️ 4.7 (4)
Spacious 2 Bedroom in the Heart of the City

No image available

$131,515
$414
83%
212$250❌❌❌Y / Y⭐️ 4.9 (86)
*Sunny 2bd/2ba House *Walk to Presidio & GG Park*

No image available

$82,633
$475
46%
221$200❌❌❌Y / Y⭐️ 5 (23)
Beautiful Apt, Modern Kitchen, King Bed & Parking!

No image available

$41,669
$165
69%
2230$220❌❌❌Y / Y⭐️ 4.7 (86)
Stylish, Private 2 BD near Golden Gate Park

No image available

$76,787
$262
78%
212$110❌❌❌N / Y⭐️ 4.8 (138)
Superb location 2B/1B -close to USF, UCSF

No image available

$68,237
$239
73%
211$139❌❌❌N / Y⭐️ 4.8 (79)
Prime walking location W/Parking

No image available

$104,784
$323
86%
212$160❌❌❌Y / Y⭐️ 4.8 (50)
Sunny, Spacious Penthouse with Stunning City Views

No image available

$118,424
$386
83%
222$175❌❌❌Y / Y⭐️ 5 (119)
Entire 2BR w/pkg centrally-located!

No image available

$59,951
$234
70%
212$0❌❌❌Y / Y⭐️ 4.5 (64)
Charming Family Friendly NOPA Flat & New Hot Tub

No image available

$127,045
$450
76%
215$220❌✅✅Y / Y⭐️ 5 (39)
Casa Divisadero! Designer penthouse with sundeck

No image available

$176,466
$476
100%
222$150❌❌❌Y / Y⭐️ 5 (37)
Designer 2 bedrm Perfect Location-Parking Option

No image available

$81,844
$297
73%
212$175❌❌✅Y / Y⭐️ 4.7 (69)
Awesome Original San Francisco Victorian Flat

No image available

$57,389
$191
80%
2130$200❌❌❌Y / Y⭐️ 5 (58)
Charming apartment in the heart of Haight-Ashbury

No image available

$49,855
$215
61%
212$140❌❌✅Y / N⭐️ 4.7 (13)
Quiet 2BR in Heart of SF

No image available

$89,519
$251
97%
212$75❌❌❌Y / Y⭐️ 4.8 (330)
Secret garden cottage - with parking

No image available

$55,542
$200
75%
2230$150❌❌✅Y / Y⭐️ 4.7 (216)
San Francisco Condo - Walk to Golden Gate Park!

No image available

$166,516
$484
94%
227$258❌❌❌Y / Y⭐️ 5 (18)
Modern+Stylish NOPA Penthouse/Remote Work Friendly

No image available

$118,584
$400
81%
2230$240❌❌❌Y / Y⭐️ 5 (31)
Best Detail in The City: Charming Victorian House

No image available

$45,471
$208
59%
2230$250❌❌✅Y / Y⭐️ 4.5 (11)
2 Bedroom apartment in NOPA

No image available

$85,776
$252
93%
212$0❌❌✅N / Y⭐️ 4.9 (150)
The Garden Apartment

No image available

$82,325
$271
83%
212$0❌❌❌Y / Y⭐️ 5 (25)
Entire 2BR/2BA Condo in the Heart of NOPA

No image available

$80,468
$241
89%
224$200❌❌✅Y / Y⭐️ 5 (37)
Classic Architecture with Modern Design in City Center

No image available

$150,125
$407
100%
22366$160❌❌❌Y / Y⭐️ 5 (77)
Bright & Eclectic Two Bedroom Flat w/ Patio

No image available

$73,730
$198
99%
2130$400❌❌❌Y / Y⭐️ 5 (42)
New, bright & airy 2BR/1.5BA oasis by USF/GGP/NOPA

No image available

$152,988
$418
100%
223$90❌❌❌Y / Y⭐️ 5 (16)
Central San Francisco Living in a Victorian Townhouse

No image available

$204,407
$557
99%
223$150❌❌✅Y / Y⭐️ 4.9 (51)
Spacious NOPA Two Bedroom Garden Apartment

No image available

$28,518
$130
59%
2260$150❌❌❌Y / Y⭐️ 4.3 (11)
Modernized Victorian Era Home in the heart of SF

No image available

$43,481
$132
90%
2230$0❌❌❌Y / Y⭐️ 5 (10)
Centrally located 2 bedrooms in 3 bedroom flat

No image available

$46,647
$364
34%
215$250❌❌❌N / Y⭐️ 4.8 (19)
Modern 2 Bdrm Victorian Walk to Golden Gate Park

No image available

$26,535
$145
50%
2230$150❌❌✅Y / Y⭐️ 5 (8)
Beautiful Classic Victorian with a Modern Touch

No image available

$42,822
$300
39%
2230$175❌❌❌Y / N⭐️ 4.9 (13)
2BR Flat for Corporate Travelers w/ Parking in SF!

No image available

$47,707
$165
79%
2230$350❌❌❌Y / Y⭐️ 0 (1)
Huge Sunny 2BR Close to Everything!

No image available

$126,006
$341
100%
213$100❌❌❌Y / Y⭐️ 5 (140)
The Haight Street Hide Away

No image available

$38,609
$137
77%
2130$170❌❌❌N / N⭐️ 4.3 (3)

Return Metrics

0.5% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,081$2,162$3,243$4,325$5,406$10,812$32,438
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$719,200$719,200$719,200$719,200$719,200$719,200$719,200
Down Payment$179,800$179,800$179,800$179,800$179,800$179,800$179,800
Property Appreciation$26,970$54,749$83,361$112,832$143,187$309,180$1,283,108
Total Return$927,051$955,911$985,605$1,016,157$1,047,593$1,218,993$2,214,547

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.5%

Cap Rate

6.86%

Return on Investment

17.29%

property-location

2001 Mcallister St 251 San Francisco, CA, 94118

2 bed • 2 bath • 6 guests

Est. $4,312/mo

Agent

This property is for sale!

Contact Agent

San Francisco

Guide

Zoning

Market

Guide


Laws


Market Data

20

Airbnb Investor Score

$1,081

Annual Profit

6.9%

Cap Rate

0.5%

Cash on Cash

$86,672

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $339/night at 70% occupancy.Projected nightly rate is $331/night at 76% occupancy.

Top 68% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$93,135

Avg annual revenue

76%

Avg occupancy rate

$331

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$85k

$145k

$210k

Sign up to see the data on 40 all comparables

$1,081

Profit

Revenue

$86,672

Operating Expenses

$24,947

Operating Income

$61,725

Mortgage & Taxes

$60,644

Profit (Cash Flow)

$1,081

$213,270

Cash Investment

Down Payment

$179,800

Renos & Furnishing

$6,500

Closing Costs

$26,970

Total

$213,270

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.5%

Cap Rate

6.86%

Profit (Cummulative)

$1,081

$719,200

$6,500

$26,970

$0

Total Gain

$36,883

STR 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

$42,667

Deductible property tax

$8,900

Your total deduction

$88,878

Your adjusted annual income

$150,000 - $88,878 = $61,122


Taxes on $61,122 (30%)

$18,337

Your old tax bill

$45,000

Your new tax bill

$18,337


Estimated tax savings

$26,663

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

-

Size:

-

Type:

CONDO

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: CONDO
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -