BNBCalc Short Term Rental Investment Analysis 999 Green St 3202, San Francisco, CA 94133

3 bed • 3 bath • 9 guests • $8,500

BNB

Calc

Annual Revenue

$134,381

Profit (Cash Flow)

$102,658

Cap Rate

1214.5%

Annual Revenue

$134,381

AirDNA projects $740/night at 62% occupancy ($167,573). Airbtics projects $504/night at 73% occupancy ($134,380). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 73% occupancy rate, $504 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$91,244	$116,130	$230,708	$296,862
Occupancy	59%	68%	92%	100%
Nightly Rate	$420	$464	$682	$802

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Amazing views from loft style condo Russian Hill	$175,329	$499	96%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Entire Stunning Views Apartment in North Beach	$118,235	$455	71%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Apartment with Amazing Views from Roofdeck	$115,378	$473	66%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxe Apartment in Edwardian Home with Rooftop Deck	$258,650	$850	80%	3	2	7	$350	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Entire Floor	$78,546	$443	47%	3	2	1	$150	❌	❌	❌	N / Y	⭐️ 4.7 (22)
Telegraph Hill Shangri-La	$144,287	$797	49%	3	2	3	$260	❌	❌	❌	Y / Y	⭐️ 5 (7)
Stunning Home in North Beach	$155,998	$744	57%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
North Beach Condo with Amazing Views from RoofDeck	$99,763	$413	66%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (16)
North Waterfront-Telegraph Hill 1 BR APT	$73,078	$178	100%	3	1	30	$325	❌	❌	✅	Y / Y	⭐️ 5 (5)
Apartment in Terrific Location with Parking	$95,683	$190	100%	3	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (6)

Return Metrics

958.96% 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)	$102,657	$205,315	$307,973	$410,630	$513,288	$1,026,577	$3,079,731
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$83	$172	$266	$366	$472	$1,109	$6,800
Down Payment	$1,700	$1,700	$1,700	$1,700	$1,700	$1,700	$1,700
Property Appreciation	$255	$517	$788	$1,066	$1,353	$2,923	$12,131
Total Return	$104,696	$207,705	$310,727	$413,763	$516,814	$1,032,309	$3,100,363

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

958.96%

Cap Rate

1,214.48%

Return on Investment

962.13%

999 Green St 3202 San Francisco, CA, 94133

3 bed • 3 bath • 9 guests

Purchase Price

Est. $41/mo

This property is for sale!

Contact Agent

San Francisco

Guide

Zoning

Market

Guide

Laws

Market Data

13416

Airbnb Investor Score

$102,657

Annual Profit

1214.5%

Cap Rate

959.0%

Cash on Cash

$134,381

Annual Revenue

BNBCalc predicts this property will get $504 per night with 73% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$131,494

Avg annual revenue

73%

Avg occupancy rate

$504

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

$70k

$135k

$195k

$260k

$102,658

Profit

Revenue

$134,381

Operating Expenses

$31,149

Operating Income

$103,231

Mortgage & Taxes

$573

Profit (Cash Flow)

$102,658

$10,705

Cash Investment

Down Payment

$1,700

Renos & Furnishing

$8,750

Closing Costs

$255

Total

$10,705

DSCR Ratio

Strong

180.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

958.96%

Cap Rate

1,214.48%

Return on Investment

962.13%

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

$403

Deductible property tax

$84

Your total deduction

-$100,608

Your adjusted annual income

$150,000 - -$100,608 = $250,608

Taxes on $250,608 (30%)

$75,182

Your old tax bill

$45,000

Your new tax bill

$75,182

Estimated tax savings

-$30,182

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -