BNBCalc Short Term Rental Rental Arbitrage Analysis 2450 27th Ave, San Francisco, CA 94116, USA

2 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$60,305

Profit (Cash Flow)

$15,266

Cash on Cash Return

477.1%

Annual Revenue

$60,305

AirDNA projects $209/night at 79% occupancy ($60,305).

BNB Calc projects a 79% occupancy rate, $209 rate per night.

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

Return Metrics

477.05% 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)	$15,265	$30,531	$45,797	$61,062	$76,328	$152,657	$457,971
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	$15,265	$30,531	$45,797	$61,062	$76,328	$152,657	$457,971

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

477.05%

Payback Period Days

Return on Investment

477.05%

2450 27th Ave San Francisco, California, 94116-2303

2 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

San Francisco

Guide

Zoning

Market

Guide

Laws

Market Data

$60,305

Annual Revenue

Projected nightly rate is $209/night at 79% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,266

Profit

Revenue

$60,305

Operating Expenses

$15,040

Operating Income

$45,266

Net Effective Rent

$30,000

Profit (Cash Flow)

$15,266

$3,200

Cash Investment

Renos & Furnishing

$600

Setup Costs

$2,600

Total

$3,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

477.05%

Payback Period Days