Airbnb Investor Score
$13,656
Annual Profit
8.0%
Cap Rate
5.2%
Cash on Cash
$117,254
Annual Revenue
BNBCalc predicts this property will get $399 per night with 71% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 53% 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.
$104,365
Avg annual revenue
71%
Avg occupancy rate
$399
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$95k
$155k
$220k
Sign up to see the data on 40 all comparables
$13,656
Profit
Revenue
$117,254
Operating Expenses
$28,923
Operating Income
$88,331
Mortgage & Taxes
$74,675
Profit (Cash Flow)
$13,656
$263,110
Cash Investment
Down Payment
$221,400
Renos & Furnishing
$8,500
Closing Costs
$33,210
Total
$263,110
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.19%
Cap Rate
7.97%
STR Tax Calculator (USA)
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
$52,539
Deductible property tax
$10,959
Your total deduction
$28,131
Your adjusted annual income
$150,000 - $28,131 = $121,869
Taxes on $121,869 (30%)
$36,561
Your old tax bill
$45,000
Your new tax bill
$36,561
Estimated tax savings
$8,439
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:
3,057 sqft
Year built:
1915
Size:
3,285 sqft
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 66 27th Ave | 4 | 2 | 2,770 | - | 3,720 | 1922 | $0 | - |
| 346 El Camino Del Mar | 4 | 2 | 3,642 | - | 3,998 | 1910 | $4,627,500 | - |
| 845 El Camino Del Mar | 5 | 4 | 2,716 | - | 4,251 | 1912 | $0 | - |
| 70 25th Ave | 3 | 3 | 2,760 | - | 3,850 | 1924 | $4,050,000 | - |
| 125 Sea Cliff Ave | - | 3 | 2,792 | - | 3,500 | 1940 | $6,000,000 | 263 |
| 290 Sea Cliff Ave | 4 | 9 | 8,057 | - | 7,400 | 1921 | $2,080,000 | - |
| 185 28th Ave | - | 3 | 2,920 | - | 5,828 | 1920 | $0 | - |
| 16 Sea Cliff Ave | 4 | 4 | 4,050 | - | 6,926 | 1916 | $0 | - |
| 2901 Lake St | 4 | 3 | 4,177 | - | 6,198 | 1960 | $4,500,000 | - |
| 2 27th Ave | 4 | 3 | 3,136 | - | 5,623 | 1921 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: -
- Lot size: 3,057 sqft
- Building area: 3,285 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RH1D
- Land Use: Residential
- Parcel Number: 1305 -014
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $6,115,829
- County Est. Land Value: -
- Assessed Land Value: $4,281,081
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/28/16 | $16,125,000 | 20% | Dong Liu |
| 11/12/08 | $0 | 0% | Hobart Mck Birmingham, Joanne M Birmingham |
| 06/24/02 | $0 | 0% | Hobart Mck Birmingham, Joanne M Birmingham |
Ownership
- Name: Dong Liu
- Owner Occupied: No
- Owner Mailing Address: 1543 37th Ave, San Francisco, CA 94122
- Years Owned: 95
- Home Equity: $2,148,000
- Mortgage Balance Remaining: $3,225,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Presidio Middle School with 8/10 star rating
- High School: Gateway High School with 7/10 star rating