BNBCalc Short Term Rental Rental Arbitrage Analysis 2425 Geary Blvd, San Francisco, CA, 94115

4 bed • 1.5 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$129,691

Profit (Cash Flow)

$34,831

Cash on Cash Return

332.5%

Annual Revenue

$129,691

AirDNA projects $538/night at 66% occupancy ($129,690).

BNB Calc projects a 66% occupancy rate, $538 rate per night.

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

Return Metrics

332.51% 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)	$34,831	$69,662	$104,493	$139,324	$174,155	$348,310	$1,044,930
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	$34,831	$69,662	$104,493	$139,324	$174,155	$348,310	$1,044,930

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

332.51%

Payback Period Days

109

Return on Investment

332.51%

2425 Geary Blvd San Francisco, California, 94115

4 bed • 1.5 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

San Francisco

Guide

Zoning

Market

Guide

Laws

Market Data

$129,691

Annual Revenue

Projected nightly rate is $538/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$34,831

Profit

Revenue

$129,691

Operating Expenses

$28,860

Operating Income

$100,831

Net Effective Rent

$66,000

Profit (Cash Flow)

$34,831

$10,475

Cash Investment

Renos & Furnishing

$10,375

Setup Costs

$100

Total

$10,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

332.51%

Payback Period Days

109