BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed β€’ 1 bath β€’ 1 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$25,455$37,084$63,208$72,982
Occupancy63%75%89%94%
Nightly Rate$106$129$187$202

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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!

No image available

$46,514
$140
85%
111$80βŒβŒβœ…Y / Y⭐️ 4.5 (246)
Brighton Beach Cottage, One Bedroom plus Loft

No image available

$55,800
$182
81%
112$80βŒβŒβœ…Y / Y⭐️ 5 (213)
Safe and Serene Beachfront Sanctuary! (Mermaid 1)

No image available

$43,974
$119
91%
115$140❌❌❌Y / Y⭐️ 5 (196)
Beachfront Ocean Views near SF! (Neptune 2)

No image available

$66,078
$189
89%
113$150❌❌❌Y / Y⭐️ 5 (180)
Safe and Serene Beachfront Sanctuary! (Mermaid 2)

No image available

$40,503
$106
93%
113$145❌❌❌Y / Y⭐️ 5 (247)
Coastal Private Studio- New! 14min. to SF City SFO

No image available

$35,185
$109
84%
111$54❌❌❌N / Y⭐️ 5 (351)
Beachside 1Br&SofaBed 1BA Near Golf & Beach-C

No image available

$33,300
$150
54%
111$115βŒβŒβœ…N / N⭐️ 5 (11)
Positive Vibe Condo by the Beach

No image available

$49,147
$191
69%
112$75❌❌❌Y / Y⭐️ 5 (43)
Beachside 1Br 1BA Near Golf & Beach-B

No image available

$26,865
$100
65%
111$95βŒβŒβœ…N / N⭐️ 5 (22)
Incredible Ocean Views from Tuscan Villa Suite

No image available

$52,047
$258
53%
112$125βŒβŒβœ…Y / Y⭐️ 5 (182)
Clean & Cozy Vallemar Retreat!

No image available

$37,184
$130
76%
111$35❌❌❌N / N⭐️ 4.5 (65)
Coastal Cozy Haven: 1Br 1Bath Near Golf & Beach-B

No image available

$24,416
$89
67%
111$95βŒβŒβœ…N / N⭐️ 4.5 (13)
Pacifica home with spectacular ocean view

No image available

$33,303
$177
51%
112$20❌❌❌N / Y⭐️ 4.9 (233)
A Cozy Private Suite at the Foot of San Francisco

No image available

$34,913
$112
82%
111$50❌❌❌N / Y⭐️ 5 (332)
Hello Kitty Guesthouse in SB

No image available

$31,076
$88
94%
111$40❌❌❌N / Y⭐️ 5 (151)
Stylish & Serene Home - Private Unit!

No image available

$44,619
$118
98%
111$85❌❌❌Y / Y⭐️ 5 (103)
NEW!Coastal Suite 3 Private, Clean, No Common Area

No image available

$64,924
$228
76%
111$60❌❌❌Y / Y⭐️ 5 (129)
Cabo San Pedro - 1 bed - Stunning Ocean Views

No image available

$45,589
$218
55%
111$100❌❌❌Y / Y⭐️ 5 (206)
Furnished Private Studio Apartment in Daly City

No image available

$22,315
$97
60%
111$39❌❌❌N / Y⭐️ 5 (171)
Cabo San Pedro - penthouse - Stunning Ocean Views

No image available

$51,644
$191
71%
111$100❌❌❌Y / Y⭐️ 5 (299)
❀️Newly remodeled SFO Guesthouse, Private entrance

No image available

$34,652
$104
90%
1130$35❌❌❌N / Y⭐️ 5 (230)
NEW!Coastal Suite 2 Private, Clean, No Common Area

No image available

$60,047
$228
69%
111$75❌❌❌Y / Y⭐️ 5 (61)
Coastal Haven: 1Br&SofaBed 1BA Near Golf & Beach-C

No image available

$32,338
$116
66%
111$115βŒβŒβœ…N / N⭐️ 5 (9)
Walk to Beach,Surf, Park, Fire Pit,Close to SF&SFO

No image available

$28,523
$125
58%
111$79❌❌❌N / Y⭐️ 4.8 (408)
Walk to Beach, Surf, Fire Pit, Close to SFO and SF

No image available

$24,740
$112
57%
112$69❌❌❌N / Y⭐️ 5 (280)
Spacious, new private South San Francisco home

No image available

$18,510
$146
33%
111$35❌❌❌Y / Y⭐️ 5 (474)
Near SF New Unit for 4 Private Bath & Entrance

No image available

$14,742
$97
39%
111$55❌❌❌N / Y⭐️ 4.6 (84)
Contemporary & Stylish Flat

No image available

$51,922
$172
74%
111$350βŒβŒβœ…N / Y⭐️ 4.5 (276)
Ocean Views, Walk to Beach, Close to SFO and SF

No image available

$30,994
$126
64%
112$90❌❌❌N / Y⭐️ 5 (467)
Newly Updated Guest Suite w/ Sweeping Ocean Views

No image available

$48,328
$128
97%
111$120❌❌❌Y / Y⭐️ 5 (109)
Beach House 10 Blocks to Beach 15 Min to SF

No image available

$28,528
$79
89%
112$175βŒβŒβœ…Y / Y⭐️ 4.2 (105)
Romantic stunning view retreat

No image available

$60,904
$201
81%
112$110❌❌❌Y / Y⭐️ 5 (100)
Bright+Modern Brand New Guest House-Great Location

No image available

$42,677
$138
82%
112$150❌❌❌N / Y⭐️ 5 (62)
Pacifica Gorgeous Ocean View, Modern and Clean!

No image available

$50,600
$196
69%
112$75βŒβŒβœ…N / Y⭐️ 5 (155)
Fully Equipped Cozy Cottage 5min Walk to Beach

No image available

$14,356
$106
37%
1131$200❌❌❌Y / Y⭐️ 5 (48)
Cozy & Homey 1BR Apartment in Westborough SSFO

No image available

$29,293
$82
90%
112$110❌❌❌Y / Y⭐️ 5 (22)
Ocean View Tiny Home

No image available

$59,859
$197
82%
112$50❌❌❌N / Y⭐️ 5 (10)
Costal Ocean View Oasis

No image available

$66,388
$187
97%
112$0❌❌❌Y / Y⭐️ 5 (16)
Experience Tiny House Living 3 min from the Ocean

No image available

$48,861
$178
75%
1130$90❌❌❌Y / Y⭐️ 5 (43)
DEAL UP-Brand New Cozy Suite,Ocean/SFO/Easy Access

No image available

$27,667
$76
94%
111$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.95%

Payback Period Days

18653

Return on Investment

1.95%

property-location

161 Pacific Ave Pacifica, California, 94044

1 bed β€’ 1 bath β€’ 1 guests

Agent

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.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 40 all comparables

$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

0%

Cash on Cash Return

1.95%

Payback Period Days

18653