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 3699 Washington St, San Francisco, CA 94118

5 bed β€’ 6 bath β€’ 15 guests β€’ $19,500,000

BNB

Calc

Annual Revenue

$160,306

Profit (Cash Flow)

-$1,189,623

Cap Rate

0.6%

Annual Revenue

$160,306

AirDNA projects $770/night at 57% occupancy ($160,305). Airbtics projects $521/night at 67% occupancy ($127,495). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $770 rate per night.

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

Percentiles25%50%75%90%
Revenue$87,194$116,482$172,277$226,398
Occupancy57%68%75%84%
Nightly Rate$402$435$595$704

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
Gateway to SF, next to bart station, 5 bdrm house

No image available

$78,713
$422
46%
531$219βŒβŒβœ…Y / Y⭐️ 4.8 (31)
Minutes to SF | 5BR/5BA home -Β½ block from Subway!

No image available

$261,175
$984
70%
552$250❌❌❌Y / Y⭐️ 5 (119)
Classic San Francisco Home- 5B/3BA - 10 min to SF

No image available

$111,513
$372
77%
532$199❌❌❌Y / Y⭐️ 4.9 (85)
Newly Built close to SF with Garage & Backyard

No image available

$114,500
$396
72%
532$215❌❌❌Y / Y⭐️ 4.8 (303)
Oceanview 5bd High-end Home Beach/GGP with parking

No image available

$151,912
$583
64%
5430$285❌❌❌Y / Y⭐️ 4.8 (51)
Modern & Inviting/Centrally Located/King Beds

No image available

$146,180
$673
55%
532$325❌❌❌Y / Y⭐️ 4.8 (49)
The Gateway City to San Francisco SFO, BART

No image available

$118,221
$445
67%
522$200❌❌❌Y / Y⭐️ 4.8 (169)
Spacious Contemporary House in a Great Location

No image available

$86,672
$426
53%
533$250βŒβŒβœ…Y / Y⭐️ 4.8 (7)
Modern, bright & spacious 5 bdrm oasis in SF

No image available

$102,586
$311
88%
5330$400❌❌❌Y / Y⭐️ 5 (7)
Sleeps 10 Guests. 5 Bed/5 baths

No image available

$187,311
$600
84%
551$175βŒβŒβœ…N / Y⭐️ 5 (3)

Return Metrics

-26.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,189,622-$2,379,245-$3,568,868-$4,758,490-$5,948,113-$11,896,227-$35,688,681
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$15,600,000$15,600,000$15,600,000$15,600,000$15,600,000$15,600,000$15,600,000
Down Payment$3,900,000$3,900,000$3,900,000$3,900,000$3,900,000$3,900,000$3,900,000
Property Appreciation$585,000$1,187,550$1,808,176$2,447,421$3,105,844$6,706,369$27,831,618
Total Return$18,895,377$18,308,304$17,739,308$17,188,930$16,657,730$14,310,142$11,642,936

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-26.44%

Cap Rate

0.64%

Return on Investment

-9.18%

property-location

3699 Washington St San Francisco, CA, 94118

5 bed β€’ 6 bath β€’ 15 guests

Est. $93,530/mo

Agent

This property is for sale!

Contact Agent

San Francisco

Guide

Zoning

Market

Guide


Laws


Market Data

-108

Airbnb Investor Score

-$1,189,622

Annual Profit

0.6%

Cap Rate

-26.4%

Cash on Cash

$160,306

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $770/night at 57% occupancy.Projected nightly rate is $521/night at 67% occupancy.

Top 71% of comparables

Top 11% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$135,878

Avg annual revenue

67%

Avg occupancy rate

$521

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$80k

$140k

$200k

$260k

Sign up to see the data on 10 all comparables

-$1,189,623

Profit

Revenue

$160,306

Operating Expenses

$34,520

Operating Income

$125,786

Mortgage & Taxes

$1,315,409

Profit (Cash Flow)

-$1,189,623

$4,498,500

Cash Investment

Down Payment

$3,900,000

Renos & Furnishing

$13,500

Closing Costs

$585,000

Total

$4,498,500

DSCR Ratio

Weak

0.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-26.44%

Cap Rate

0.64%

Profit (Cummulative)

-$1,189,623

$15,600,000

$13,500

$585,000

$0

Total Gain

-$413,053

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

$925,490

Deductible property tax

$193,050

Your total deduction

$3,123,317

Your adjusted annual income

$150,000 - $3,123,317 = -$2,973,317


Taxes on -$2,973,317 (30%)

-$891,995

Your old tax bill

$45,000

Your new tax bill

-$891,995


Estimated tax savings

$936,995

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • 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: -