BNBCalc Short Term Rental Investment Analysis 888 7th St UNIT 143, , ,

1 bed • 1 bath • 3 guests • $430,585

BNB

Calc

Annual Revenue

$86,274

Profit (Cash Flow)

$32,333

Cap Rate

14.3%

Annual Revenue

$86,274

AirDNA projects $236/night at 67% occupancy ($57,752). Airbtics projects $244/night at 66% occupancy ($58,818). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 79% occupancy rate, $299 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,679	$52,130	$87,782	$124,740
Occupancy	57%	67%	79%	84%
Nightly Rate	$160	$209	$299	$398

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Potrero Hill Garden Getaway	$71,054	$314	60%	1	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (634)
Potrero Hill Garden Lookout	$65,904	$305	57%	1	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (796)
SOMA Condo 1Br/1Ba-Free Parking-Easy Walk to BART	$73,834	$206	97%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (223)
SOMA Room Suite w/ bath & private entrance & yard	$31,624	$105	80%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (107)
Modern Suite with Private Entrance	$58,596	$195	81%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (312)
Fabulous Artist Flat in the Heart of Potrero Hill	$86,618	$271	86%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (527)
Central Mission Potrero 1BED-1BATH	$50,029	$182	73%	1	1	3	$99	❌	❌	❌	N / Y	⭐️ 5 (359)
Cosy 1 bedroom apartment in Potrero Hill, SF	$97,403	$361	71%	1	1	4	$135	❌	❌	❌	Y / Y	⭐️ 5 (20)
Charming Spacious One Bedroom	$72,945	$318	58%	1	1	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (22)
Inspiring Skyline Views From a Hip Loft in SoMa	$90,423	$398	60%	1	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (110)
Modern suite with private entrance near UCSF/Chase	$52,343	$162	86%	1	1	4	$95	❌	❌	❌	N / Y	⭐️ 5 (155)
15th-Floor Luxury With Views of Downtown and The Bay	$77,393	$285	74%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (79)
Renovated Potrero Hill Apartment	$92,027	$298	84%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (25)
SoMa 9 Residences Room 9 Private Bath	$27,452	$165	45%	1	3	5	$50	❌	❌	❌	N / Y	⭐️ 5 (54)
Beautiful Downtown & Bay Bridge, Vineyard Views!	$56,079	$216	69%	1	1	5	$160	❌	❌	❌	Y / Y	⭐️ 5 (11)
Convenient bright modern SF pad!	$118,958	$402	79%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (21)
SoMa 9 Residences Room 5 Shared Bath	$23,866	$124	51%	1	2	5	$50	❌	❌	❌	N / N	⭐️ 5 (34)
Near Moscone Ctr, Privacy with Style the SoMa Loft	$76,843	$316	66%	1	1.5	7	$120	❌	❌	❌	Y / Y	⭐️ 5 (376)
1 bedroom loft in San Francisco	$105,866	$484	58%	1	1.5	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (7)
SoMa Suite: work/play near Moscone & Downtown SF	$59,301	$199	81%	1	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (34)
SoMa 9 Residences Room 3 Shared Bathroom	$24,668	$130	51%	1	2	5	$50	❌	❌	❌	N / N	⭐️ 5 (53)
SoMa 9 Residences Room 8 Shared Bath	$16,788	$122	37%	1	2	5	$50	❌	❌	❌	N / N	⭐️ 5 (42)
SoMa 9 Residences Room 4 Private Bathroom	$23,559	$141	45%	1	3	5	$50	❌	❌	❌	N / N	⭐️ 4.5 (55)
Little Oasis	$73,200	$256	76%	1	1	2	$90	✅	✅	❌	Y / Y	⭐️ 5 (14)
Vice President Kamala Harris's Old Home	$53,491	$185	79%	1	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Beautiful Potrero Hill Apt. Parking	$52,295	$239	58%	1	1	31	$80	❌	❌	❌	Y / Y	⭐️ 5 (94)
Dogpatch Gem Apt Parking Included!	$30,437	$154	54%	1	1.5	30	$225	❌	❌	❌	Y / Y	⭐️ 5 (24)
Little-Oasis	$73,975	$252	78%	1	1	2	$90	✅	✅	❌	Y / Y	⭐️ 4.9 (18)
Modern Loft in SoMa District w/ dedicated parking	$22,772	$122	51%	1	1	30	$300	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Lux Apartment-Pool/Parking/Spa	$115,714	$416	76%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Central SOMA apt with access to sunny roof deck	$30,598	$110	76%	1	1	30	$0	❌	❌	✅	N / Y	⭐️ 5 (23)
Chic South Beach Condo -SF	$50,904	$213	64%	1	1	3	$200	❌	❌	✅	Y / N	⭐️ 4.5 (7)
SoMa 9 Residences Room 7 Shared Bath	$27,086	$119	61%	1	2	5	$50	❌	❌	❌	N / N	⭐️ 5 (40)
Modern 1BR with Patio in SOMA - Midcentury Modern	$39,492	$130	83%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Entire Loft in Modern Apartment	$41,073	$181	62%	1	1.5	30	$200	✅	❌	✅	Y / Y	⭐️ 0 (2)
Mission Bay Loft & Garage Spot	$39,528	$180	60%	1	2	30	$79	❌	✅	❌	Y / Y	⭐️ 5 (1)
Blueground \| SoMa, gym, garden, ev charging	$84,327	$288	80%	1	1	31	$475	❌	❌	✅	Y / Y	⭐️ 5 (1)
Loft -Houseboats Giants Stadium	$91,024	$270	91%	1	2	3	$90	❌	✅	❌	Y / N	⭐️ 5 (2)
Landing at Mosso - 1 Bedroom in So Ma	$31,025	$173	49%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 3 (1)
Deluxe King Room Near China Basin Park SAN	$91,563	$807	31%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)

Return Metrics

31.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$32,332	$64,665	$96,998	$129,330	$161,663	$323,327	$969,981
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$344,468	$344,468	$344,468	$344,468	$344,468	$344,468	$344,468
Down Payment	$86,117	$86,117	$86,117	$86,117	$86,117	$86,117	$86,117
Property Appreciation	$12,917	$26,222	$39,926	$54,042	$68,581	$148,085	$614,557
Total Return	$475,835	$521,473	$567,510	$613,958	$660,829	$901,997	$2,015,124

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.3%

Cap Rate

14.25%

Return on Investment

47.9%

888 7th St UNIT 143

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,065/mo

Inquire about this property

Contact Agent

$367,800

Zestimate

169

Airbnb Investor Score

$32,332

Annual Profit

14.3%

Cap Rate

31.3%

Cash on Cash

$86,274

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 67% occupancy.Projected nightly rate is $244/night at 66% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$60,051

Avg annual revenue

66%

Avg occupancy rate

$244

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

$15k

$50k

$85k

$120k

$32,333

Profit

Revenue

$86,274

Operating Expenses

$24,896

Operating Income

$61,379

Mortgage & Taxes

$29,046

Profit (Cash Flow)

$32,333

$103,285

Cash Investment

Down Payment

$86,117

Renos & Furnishing

$4,250

Closing Costs

$12,918

Total

$103,285

DSCR Ratio

Strong

2.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.3%

Cap Rate

14.25%

Return on Investment

47.9%

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

$20,436

Deductible property tax

$4,263

Your total deduction

$10,911

Your adjusted annual income

$150,000 - $10,911 = $139,089

Taxes on $139,089 (30%)

$41,727

Your old tax bill

$45,000

Your new tax bill

$41,727

Estimated tax savings

$3,273

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:

2.19 sqft

Year built:

2007

Size:

535 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 2.19 sqft

Building area: 535 sqft

Garage: No

Heating:

Pool: No

Fireplaces: 0

Basement: No

Cooling: -

View: -

Parking: Assigned, Side By Side, On Site

Amenities: -

Price per square foot: $687

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3800056

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $344,642

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $367,800

Schools

High School: O'connell (John) High School with 3/10 star rating