BNBCalc Short Term Rental Rental Arbitrage Analysis 161 Pacific Ave, Pacifica, CA, 94044

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$60,788

Profit (Cash Flow)

$85

Cash on Cash Return

2.0%

Annual Revenue

$60,788

AirDNA projects $193/night at 75% occupancy ($52,869). Airbtics projects $144/night at 73% occupancy ($38,394). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 89% occupancy rate, $187 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,455	$37,084	$63,208	$72,982
Occupancy	63%	75%	89%	94%
Nightly Rate	$106	$129	$187	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Seaside homebase: 15 min SF/SFO, 1 block to ocean!	$46,514	$140	85%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (246)
Brighton Beach Cottage, One Bedroom plus Loft	$55,800	$182	81%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (213)
Safe and Serene Beachfront Sanctuary! (Mermaid 1)	$43,974	$119	91%	1	1	5	$140	❌	❌	❌	Y / Y	⭐️ 5 (196)
Beachfront Ocean Views near SF! (Neptune 2)	$66,078	$189	89%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (180)
Safe and Serene Beachfront Sanctuary! (Mermaid 2)	$40,503	$106	93%	1	1	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (247)
Coastal Private Studio- New! 14min. to SF City SFO	$35,185	$109	84%	1	1	1	$54	❌	❌	❌	N / Y	⭐️ 5 (351)
Beachside 1Br&SofaBed 1BA Near Golf & Beach-C	$33,300	$150	54%	1	1	1	$115	❌	❌	✅	N / N	⭐️ 5 (11)
Positive Vibe Condo by the Beach	$49,147	$191	69%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (43)
Beachside 1Br 1BA Near Golf & Beach-B	$26,865	$100	65%	1	1	1	$95	❌	❌	✅	N / N	⭐️ 5 (22)
Incredible Ocean Views from Tuscan Villa Suite	$52,047	$258	53%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (182)
Clean & Cozy Vallemar Retreat!	$37,184	$130	76%	1	1	1	$35	❌	❌	❌	N / N	⭐️ 4.5 (65)
Coastal Cozy Haven: 1Br 1Bath Near Golf & Beach-B	$24,416	$89	67%	1	1	1	$95	❌	❌	✅	N / N	⭐️ 4.5 (13)
Pacifica home with spectacular ocean view	$33,303	$177	51%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 4.9 (233)
A Cozy Private Suite at the Foot of San Francisco	$34,913	$112	82%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (332)
Hello Kitty Guesthouse in SB	$31,076	$88	94%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (151)
Stylish & Serene Home - Private Unit!	$44,619	$118	98%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (103)
NEW!Coastal Suite 3 Private, Clean, No Common Area	$64,924	$228	76%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (129)
Cabo San Pedro - 1 bed - Stunning Ocean Views	$45,589	$218	55%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (206)
Furnished Private Studio Apartment in Daly City	$22,315	$97	60%	1	1	1	$39	❌	❌	❌	N / Y	⭐️ 5 (171)
Cabo San Pedro - penthouse - Stunning Ocean Views	$51,644	$191	71%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (299)
❤️Newly remodeled SFO Guesthouse, Private entrance	$34,652	$104	90%	1	1	30	$35	❌	❌	❌	N / Y	⭐️ 5 (230)
NEW!Coastal Suite 2 Private, Clean, No Common Area	$60,047	$228	69%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (61)
Coastal Haven: 1Br&SofaBed 1BA Near Golf & Beach-C	$32,338	$116	66%	1	1	1	$115	❌	❌	✅	N / N	⭐️ 5 (9)
Walk to Beach,Surf, Park, Fire Pit,Close to SF&SFO	$28,523	$125	58%	1	1	1	$79	❌	❌	❌	N / Y	⭐️ 4.8 (408)
Walk to Beach, Surf, Fire Pit, Close to SFO and SF	$24,740	$112	57%	1	1	2	$69	❌	❌	❌	N / Y	⭐️ 5 (280)
Spacious, new private South San Francisco home	$18,510	$146	33%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (474)
Near SF New Unit for 4 Private Bath & Entrance	$14,742	$97	39%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 4.6 (84)
Contemporary & Stylish Flat	$51,922	$172	74%	1	1	1	$350	❌	❌	✅	N / Y	⭐️ 4.5 (276)
Ocean Views, Walk to Beach, Close to SFO and SF	$30,994	$126	64%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (467)
Newly Updated Guest Suite w/ Sweeping Ocean Views	$48,328	$128	97%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (109)
Beach House 10 Blocks to Beach 15 Min to SF	$28,528	$79	89%	1	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.2 (105)
Romantic stunning view retreat	$60,904	$201	81%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (100)
Bright+Modern Brand New Guest House-Great Location	$42,677	$138	82%	1	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (62)
Pacifica Gorgeous Ocean View, Modern and Clean!	$50,600	$196	69%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (155)
Fully Equipped Cozy Cottage 5min Walk to Beach	$14,356	$106	37%	1	1	31	$200	❌	❌	❌	Y / Y	⭐️ 5 (48)
Cozy & Homey 1BR Apartment in Westborough SSFO	$29,293	$82	90%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (22)
Ocean View Tiny Home	$59,859	$197	82%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (10)
Costal Ocean View Oasis	$66,388	$187	97%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Experience Tiny House Living 3 min from the Ocean	$48,861	$178	75%	1	1	30	$90	❌	❌	❌	Y / Y	⭐️ 5 (43)
DEAL UP-Brand New Cozy Suite,Ocean/SFO/Easy Access	$27,667	$76	94%	1	1	1	$95	❌	❌	❌	N / Y	⭐️ 5 (32)

Return Metrics

1.95% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$85	$170	$255	$340	$425	$851	$2,555
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	$85	$170	$255	$340	$425	$851	$2,555

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.95%

Payback Period Days

18653

Return on Investment

1.95%

161 Pacific Ave Pacifica, California, 94044

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$60,788

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 75% occupancy.Projected nightly rate is $144/night at 73% occupancy.

Occupancy Rate

Top 26% 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.

$40,333

Avg annual revenue

73%

Avg occupancy rate

$144

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

$30k

$50k

$65k

$85

Profit

Revenue

$60,788

Operating Expenses

$19,902

Operating Income

$40,885

Net Effective Rent

$40,800

Profit (Cash Flow)

$85

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1.95%

Payback Period Days

18653