BNBCalc Short Term Rental Rental Arbitrage Analysis 18 Melrose Ct, Pacifica, CA, 94044

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$98,616

Profit (Cash Flow)

$23,336

Cash on Cash Return

271.3%

Annual Revenue

$98,616

AirDNA projects $365/night at 79% occupancy ($105,318). Airbtics projects $270/night at 77% occupancy ($75,934). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 90% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,372	$78,465	$103,275	$145,208
Occupancy	68%	82%	90%	94%
Nightly Rate	$194	$251	$300	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
@ Marbella Lane - 3BR Home w/sweeping ocean views!	$108,492	$298	93%	3	2	2	$220	❌	✅	❌	Y / Y	⭐️ 4.5 (86)
@ Marbella Lane - Top Coastline Views \| Ldry + P	$79,686	$242	85%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (203)
@ Marbella Lane - 3BR Stylish House near SF	$53,810	$166	82%	3	1	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (70)
Coastal Oasis Retreat - Ocean Views \| Entire House	$69,580	$317	57%	3	2.5	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (20)
Charming Home Walk 10 Blocks to Beach 15 Min to SF	$89,782	$238	97%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (135)
@ Marbella Lane - Modern 3BR Home w/ Ocean Views	$131,421	$385	90%	3	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (37)
Easy Access Beach/SF/Airport Panoramic OceanView	$55,162	$149	94%	3	2	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (265)
Luxo Stays \|Beach Time\| 3bd2ba #quiet #freeway	$75,579	$228	88%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (193)
Oceanfront Boho Retreat - Pacific Sunset Views 🌅🌊🐳	$123,255	$514	62%	3	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (298)
Oceanfront Retreat🐬 with Oceanview🪂,15 mins to SF	$112,467	$383	78%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (470)
(Great 3 Beds and 3 Baths Unit)	$29,450	$150	50%	3	3	2	$95	❌	❌	❌	Y / Y	⭐️ 4.6 (63)
Relaxing Cozy home w/ driveway Parking免費車位	$55,757	$154	94%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (96)
New Coastal Home🐠 Steps to pier🐢 16mins to SFO✈️	$79,816	$288	73%	3	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (265)
(((:::Ocean View Modern New House \| 海边68号:::)))	$73,317	$264	74%	3	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (373)
Stylish 3BR/2BA House with Laundry & Parking	$97,727	$286	88%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (104)
Amazing Views, Spacious & Remodeled \| 10min to SFO	$123,008	$402	79%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (126)
Updated Lux Mid-Century Modern Home 0.5mi to Beach	$86,505	$252	90%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (76)
Stunning 3BR: Pool Table, Arcades, Chic Comfort	$56,442	$196	66%	3	2	1	$300	✅	❌	❌	N / Y	⭐️ 5 (50)
@ Marbella Lane - Cozy and Eccentric Design Home	$182,801	$527	93%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (91)
Beachfront Breathtaking Views near SF (Neptune 3)	$90,906	$284	83%	3	1.5	4	$210	❌	❌	❌	Y / Y	⭐️ 5 (135)
New remodeled 3-bedroom South San Francisco home	$31,504	$253	33%	3	1.5	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (402)
Beautiful Quiet 3Beds 2Bath Home Near Beach & Hike	$71,247	$200	92%	3	2	1	$190	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful Home Near Beaches and QuietNeighborhood4	$69,402	$212	84%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 0 (0)
Newly Furnished 3BD/2BA Duplex	$51,433	$142	87%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Lisa Mar: Beautiful ocean-view home	$89,272	$418	58%	3	2	2	$60	❌	✅	✅	Y / Y	⭐️ 5 (12)
Gorgeous 3BD W/ Pool Table and Arcades	$79,398	$300	63%	3	2	1	$300	✅	❌	❌	N / Y	⭐️ 5 (22)
Minutes to Ocean! Cozy 4Q/1.5BA, 15 min to SF	$61,069	$163	97%	3	1.5	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (57)
迷人的海洋景山景靠近三藩市机场Pacifica海滩温馨舒适3间房6张床3个卫生间别墅	$76,520	$303	69%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
NEW! Luxe Remodel \| Bay View \| SF 20 min \| Deck	$77,917	$220	91%	3	2	1	$269	❌	❌	✅	Y / Y	⭐️ 5 (29)
Bay Views/SFO/San Francisco	$84,334	$303	74%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Spacious 3 Bedroom House in SSF	$61,155	$217	77%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Newly Furnished 3BD/2BA Duplex	$51,034	$168	83%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Coastal Haven: Cozy 3Beds 2Bath Near Beach & Hike	$63,342	$175	94%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 0 (0)
3 bedroom in Pacifica, 16 min to SF, 13 min to SFO	$71,687	$246	74%	3	1	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (68)
MCM Hillside Home \| 15 mins to SF \| Pet Friendly	$62,254	$190	88%	3	3	29	$250	❌	❌	✅	Y / Y	⭐️ 5 (7)
Magical OceanView Garden Retreat	$34,038	$300	31%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Coastal Haven: Cozy 3Beds 2Bath Near Beach & Hike	$43,005	$250	47%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful Home Near Beach & Quiet Neighborhood 3LT	$33,560	$173	53%	3	3	30	$180	❌	❌	❌	Y / Y	⭐️ 0 (0)
@Marbella Lane-Oceanfront Retreat w/ Stunning View	$207,229	$596	95%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Beach Cottage•Fire Pit•Trampoline•Outdoor Kitchen	$77,782	$276	77%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

271.34% 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)	$23,335	$46,671	$70,007	$93,343	$116,679	$233,358	$700,074
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	$23,335	$46,671	$70,007	$93,343	$116,679	$233,358	$700,074

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

271.34%

Payback Period Days

134

Return on Investment

271.34%

18 Melrose Ct Pacifica, California, 94044

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$98,616

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $365/night at 79% occupancy.Projected nightly rate is $270/night at 77% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$79,303

Avg annual revenue

77%

Avg occupancy rate

$270

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

$30k

$85k

$145k

$210k

$23,336

Profit

Revenue

$98,616

Operating Expenses

$24,820

Operating Income

$73,796

Net Effective Rent

$50,460

Profit (Cash Flow)

$23,336

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

271.34%

Payback Period Days

134