BNBCalc Short Term Rental Rental Arbitrage Analysis 715 Harrison Street, San Francisco, CA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$48,924

Profit (Cash Flow)

-$18,096

Cash on Cash Return

-34.2%

Annual Revenue

$48,924

AirDNA projects $182/night at 70% occupancy ($46,532). Airbtics projects $235/night at 57% occupancy ($48,924). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,483	$41,220	$81,817	$137,234
Occupancy	39%	55%	71%	92%
Nightly Rate	$162	$200	$306	$398

Seasonality (Profit by Month)

Return Metrics

-34.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$18,095	-$36,191	-$54,287	-$72,382	-$90,478	-$180,957	-$542,872
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	-$18,095	-$36,191	-$54,287	-$72,382	-$90,478	-$180,957	-$542,872

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-34.15%

Payback Period Days

Return on Investment

-34.15%

715 Harrison St San Francisco, California, 94107

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Parker

Realtor at Keller Williams

San Francisco

Guide

Zoning

Market

Guide

Laws

Market Data

$48,924

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $182/night at 70% occupancy.Projected nightly rate is $235/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Seasonality

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$18,096

Profit

Revenue

$48,924

Operating Expenses

$14,520

Operating Income

$34,404

Net Effective Rent

$52,500

Profit (Cash Flow)

-$18,096

$52,979

Cash Investment

Renos & Furnishing

$52,220

Setup Costs

$759

Total

$52,979

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-34.15%

Payback Period Days