BNBCalc Short Term Rental Rental Arbitrage Analysis 1262 Rosita Rd, Pacifica, CA, 94044

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$81,333

Profit (Cash Flow)

$15,559

Cash on Cash Return

235.7%

Annual Revenue

$81,333

AirDNA projects $286/night at 71% occupancy ($74,166). Airbtics projects $227/night at 76% occupancy ($63,011). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $293 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,087	$65,739	$94,219	$106,946
Occupancy	68%	80%	84%	89%
Nightly Rate	$154	$214	$293	$312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Hot Tub Home in Pacifica easy parking	$59,739	$197	80%	2	1	2	$120	❌	✅	❌	Y / Y	⭐️ 4.8 (265)
Cozy 2 Bedroom Home, Dog Friendly, w/Private Yard	$62,606	$189	84%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (105)
Cozy 2 Bedrm Home, dog friendly small private yard	$59,623	$263	56%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
Cozy 2BR Steps to Pacifica Beach (Surfista 4)	$43,848	$135	80%	2	1	4	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (213)
Game room, 20 min to SF, hot tub, beach 1 block	$59,302	$195	75%	2	1	1	$165	❌	✅	❌	Y / Y	⭐️ 5 (102)
Luxury Beachfront Condo near SF (Blue Wave 2)	$78,304	$225	87%	2	1	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (208)
New Beach Retreat, Walk to Sand, 15 mins to SF/SFO	$52,765	$207	65%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (44)
Luxury Beachfront Penthouse near SF (Blue Wave 4)	$130,423	$379	90%	2	1	4	$180	❌	❌	❌	Y / Y	⭐️ 5 (161)
Modern beach bungalow - 1/2 block from ocean	$70,896	$245	78%	2	1	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (251)
Lovely 1BR or 2BR Entire Home	$26,406	$97	71%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
Stylish Getaway: Modern Home w/ 3 Queen Beds!	$57,586	$155	96%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (92)
Amazing Bright&New airbnb 2bedroom. Near SFO!	$32,014	$167	47%	2	1	1	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (288)
Ocean/Beach Front 🐳🐬w/ Panoramic Oceanviews🌅🪂	$97,422	$304	84%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (224)
Ocean/Beach Front 🏖🌊w/ Sweeping Oceanviews🌅🐳🪂	$98,813	$311	84%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (223)
Sun, Sand, & Surf: A Stone’s Throw from the Beach	$79,654	$309	68%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (91)
Beautiful Newly Remodeled Home Near SFO	$49,135	$167	76%	2	1	1	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (328)
The best house near SFO	$36,905	$114	85%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (492)
2 Bedrooms & Living Room; free parking & near SFO	$45,344	$175	69%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (111)
Endless Ocean Views and Sunsets	$77,412	$327	62%	2	1	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (64)
Great 2 Bedroom in perfect location - 5 min to SFO	$52,080	$165	82%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (121)
Stylish Spacious Seaside Retreat, Walking to Beach	$71,950	$274	67%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (246)
Beach Villa Home - Walk to Beaches Trails	$101,907	$292	87%	2	1	1	$288	❌	❌	✅	Y / Y	⭐️ 4.7 (114)
First floor 2BR steps to beach! (Surfista 1)	$38,196	$111	86%	2	1	4	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (158)
Cozy 2BR Steps to Pacifica Beach (Surfista 2)	$37,331	$112	80%	2	1	4	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (162)
Twenty minutes to SF, one block to beach, fire pit	$89,960	$297	78%	2	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (152)
Private Room Suite	$76,552	$249	84%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.9 (106)
Secluded Ocean View Apartment / Hot Tub	$55,685	$221	68%	2	1	3	$75	❌	✅	❌	N / Y	⭐️ 4.9 (355)
Beach Lover’s Paradise: One Building Away	$91,482	$306	80%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (77)
Stairway to Heaven - 2 bedroom	$70,401	$229	82%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (114)
228-Walker Paradise, Mins to SFO Transit & Freeway	$36,473	$140	66%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (101)
Luxury Ocean Front & Harbor View Home	$135,600	$779	47%	2	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (125)
Modern Oceanview 2-Bed Apartment Home	$40,464	$157	65%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (101)
New Modern Coastal Gem: Steps from Beach/Pier	$79,380	$251	83%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Tranquil Coastal Retreat - Walk to the Beach!	$111,109	$365	82%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (70)
3W-5 mins from SFO in a Central & Quiet area	$40,091	$142	74%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (84)
Entire 2 bedroom house w/parking near SFO	$42,659	$154	72%	2	1	1	$65	❌	❌	✅	N / Y	⭐️ 5 (72)
3Q Beachfront Apt w/ Panoramic Ocean Views	$29,806	$77	95%	2	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.7 (86)
3Q Beachfront Home w/ Panoramic Ocean Views	$33,160	$80	99%	2	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.4 (83)
Cute beach house with skylights and open spaces	$102,429	$309	89%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (79)
Cozy 2 bedroom Home near SFO	$66,621	$245	72%	2	1	30	$70	❌	❌	✅	N / Y	⭐️ 4.8 (5)

Return Metrics

235.74% 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)	$15,559	$31,118	$46,677	$62,237	$77,796	$155,593	$466,779
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	$15,559	$31,118	$46,677	$62,237	$77,796	$155,593	$466,779

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

235.74%

Payback Period Days

154

Return on Investment

235.74%

1262 Rosita Rd Pacifica, California, 94044

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$81,333

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $286/night at 71% occupancy.Projected nightly rate is $227/night at 76% occupancy.

Occupancy Rate

Top 58% 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.

$65,538

Avg annual revenue

76%

Avg occupancy rate

$227

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

$25k

$60k

$100k

$135k

$15,559

Profit

Revenue

$81,333

Operating Expenses

$22,573

Operating Income

$58,759

Net Effective Rent

$43,200

Profit (Cash Flow)

$15,559

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

235.74%

Payback Period Days

154