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 24 Ringold St, San Francisco, CA, 94103

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$51,353

Profit (Cash Flow)

-$15,311

Cash on Cash Return

-352.0%

Annual Revenue

$51,353

AirDNA projects $185/night at 76% occupancy ($51,353). Airbtics projects $227/night at 67% occupancy ($55,549). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 76% occupancy rate, $185 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,748$48,783$90,213$119,190
Occupancy54%65%81%93%
Nightly Rate$149$203$300$344

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
Inspiring Skyline Views From a Hip Loft in SoMa

No image available

$96,442
$386
66%
122$150❌❌❌Y / Y⭐️ 5 (107)
SoMa 9 Residences Room 5 Shared Bath

No image available

$23,032
$128
48%
125$50❌❌❌N / N⭐️ 4.7 (33)
SOMA Condo 1Br/1Ba-Free Parking-Easy Walk to BART

No image available

$73,979
$207
97%
112$70❌❌❌Y / Y⭐️ 4.8 (219)
SOMA Room Suite w/ bath & private entrance & yard

No image available

$33,051
$105
84%
112$55❌❌❌N / Y⭐️ 4.8 (102)
15th-Floor Luxury With Views of Downtown and The Bay

No image available

$65,270
$250
71%
112$50❌❌✅Y / Y⭐️ 5 (77)
SoMa 9 Residences Room 8 Shared Bath

No image available

$20,069
$126
43%
125$50❌❌❌N / N⭐️ 4.8 (42)
SoMa 9 Residences Room 4 Private Bathroom

No image available

$22,626
$139
44%
135$50❌❌❌N / N⭐️ 4.7 (54)
SoMa 9 Residences Room 3 Shared Bathroom

No image available

$26,123
$138
51%
125$50❌❌❌N / N⭐️ 4.8 (52)
Near Moscone Ctr, Privacy with Style the SoMa Loft

No image available

$74,531
$316
64%
123$120❌❌❌Y / Y⭐️ 5 (370)
Vice President Kamala Harris's Old Home

No image available

$54,549
$184
81%
1230$200❌❌❌Y / Y⭐️ 5 (9)
Cheerful Studio w/View, Steps from Dolores Park

No image available

$88,734
$329
73%
112$75❌❌❌N / Y⭐️ 5 (128)
Charming Spacious One Bedroom

No image available

$71,229
$302
60%
112$160❌❌❌Y / Y⭐️ 5 (21)
Potrero Hill Garden Getaway

No image available

$60,705
$292
55%
111$175❌❌❌Y / Y⭐️ 5 (629)
Potrero Hill Garden Lookout

No image available

$64,507
$289
59%
111$175❌❌❌Y / Y⭐️ 5 (792)
SoMa 9 Residences Room 7 Shared Bath

No image available

$23,746
$122
52%
125$50❌❌❌N / N⭐️ 4.8 (38)
Modern Suite with Private Entrance

No image available

$56,455
$195
78%
112$60❌❌❌N / Y⭐️ 4.8 (308)
Luxury Loft, Downtown SF, Work & Pet Friendly

No image available

$86,017
$344
68%
112$165❌❌✅Y / N⭐️ 4.8 (45)
Central Mission Potrero 1BED-1BATH

No image available

$48,093
$178
72%
113$99❌❌❌N / Y⭐️ 4.8 (352)
1 Bedroom Suite in the Heart of San Francisco

No image available

$58,463
$278
57%
112$20❌❌❌Y / Y⭐️ 4.8 (36)
1 Bedroom Suite in the Heart of San Francisco

No image available

$32,875
$143
62%
112$20❌❌❌Y / Y⭐️ 4.7 (28)
Light and airy loft in SOMA parking included

No image available

$32,824
$152
59%
1230$200❌❌❌Y / Y⭐️ 4.8 (13)
Designer Loft + Historic Charm + Deck w/City View

No image available

$111,899
$300
100%
111$135❌❌❌Y / Y⭐️ 4.9 (227)
1 Bedroom Suite in the Heart of San Francisco

No image available

$34,409
$160
58%
112$20❌❌❌Y / Y⭐️ 4.6 (25)
Chic Penthouse w/ City Views, Balcony, & WFH

No image available

$62,483
$343
48%
112$155❌❌❌Y / Y⭐️ 4.9 (60)
SoMa Suite: work/play near Moscone & Downtown SF

No image available

$59,301
$199
81%
113$100❌❌❌N / Y⭐️ 5 (34)
Inn at the Opera. Oversize 1 Bdrm

No image available

$62,109
$186
91%
112$15❌❌❌N / Y⭐️ 4.9 (19)
Modern & Comfy Loft in SF

No image available

$78,441
$282
76%
112$0❌❌❌Y / Y⭐️ 4.8 (27)
Hayes Valley Flat in the Heart of San Francisco

No image available

$61,651
$348
46%
1130$250❌❌✅Y / Y⭐️ 5 (85)
Modern Loft in SoMa District w/ dedicated parking

No image available

$22,772
$122
51%
1130$300❌❌❌Y / Y⭐️ 4.7 (93)
Trendy 1-bedroom loft in the heart of the city

No image available

$93,117
$344
73%
123$150❌❌❌Y / Y⭐️ 4.9 (20)
Inn at the Opera: One Bedroom

No image available

$77,970
$228
93%
112$15❌❌❌N / Y⭐️ 4.9 (37)
Welcome To *Inn At The Opera* 1B#1

No image available

$22,418
$125
49%
112$0❌❌❌N / Y⭐️ 4.8 (8)
Little Oasis

No image available

$70,917
$224
84%
112$90✅✅❌Y / Y⭐️ 5 (14)
Inn at the Opera_One Bedroom

No image available

$58,012
$166
95%
112$15❌❌❌N / Y⭐️ 4.8 (65)
1 bedroom loft in San Francisco

No image available

$83,327
$375
58%
122$150✅✅❌Y / Y⭐️ 5 (6)
Central SOMA apt with access to sunny roof deck

No image available

$34,309
$109
86%
1130$0❌❌✅N / Y⭐️ 5 (22)
Mission Bay Loft & Garage Spot

No image available

$39,528
$180
60%
1230$79❌✅❌Y / Y⭐️ 5 (1)
Cozy Haven near Hayes Valley 1BR

No image available

$30,923
$199
40%
112$150❌❌✅Y / Y⭐️ 4.2 (8)
Blueground | SoMa, gym, garden, ev charging

No image available

$84,327
$288
80%
1131$475❌❌✅Y / Y⭐️ 5 (1)
Blueground | SoMa, gym, roofdeck, w/d, nr bart

No image available

$107,516
$306
96%
1131$475❌❌✅Y / Y⭐️ 4.5 (2)

Return Metrics

-351.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$15,310-$30,621-$45,931-$61,242-$76,553-$153,106-$459,318
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-$15,310-$30,621-$45,931-$61,242-$76,553-$153,106-$459,318

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-351.96%

Payback Period Days

0

Return on Investment

-351.96%

property-location

24 Ringold St San Francisco, California, 94103

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$3,999

Zestimate

San Francisco

Guide

Zoning

Market

Guide


Laws


Market Data

$51,353

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $185/night at 76% occupancy ($51,353.3). Airbtics projects $227/night at 67% occupancy ($55,549).

Top 33% of comparables

Top 61% 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.

$57,718

Avg annual revenue

67%

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

$20k

$50k

$80k

$115k

Sign up to see the data on 40 all comparables

-$15,311

Profit

Revenue

$51,353

Operating Expenses

$18,676

Operating Income

$32,677

Net Effective Rent

$47,988

Profit (Cash Flow)

-$15,311

$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

-351.96%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service