BNBCalc Short Term Rental Rental Arbitrage Analysis 655 Page St, San Francisco, CA 94117, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

nathaniellmby25@gmail.com

Annual Revenue

$61,624

Profit (Cash Flow)

$11,013

Cash on Cash Return

158.5%

Annual Revenue

$61,624

AirDNA projects $222/night at 76% occupancy ($61,623).

BNB Calc projects a 76% occupancy rate, $222 rate per night.

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

Return Metrics

158.45% 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)	$11,012	$22,025	$33,038	$44,051	$55,064	$110,128	$330,385
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	$11,012	$22,025	$33,038	$44,051	$55,064	$110,128	$330,385

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

158.45%

Payback Period Days

230

Return on Investment

158.45%

655 Page St San Francisco, California, 94117-2567

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

San Francisco

Guide

Zoning

Market

Guide

Laws

Market Data

$61,624

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,013

Profit

Revenue

$61,624

Operating Expenses

$19,411

Operating Income

$42,213

Net Effective Rent

$31,200

Profit (Cash Flow)

$11,013

$6,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,700

Total

$6,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

158.45%

Payback Period Days

230