BNBCalc Short Term Rental Rental Arbitrage Analysis 530 Rockaway Beach Ave, Pacifica, CA, 94044

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$95,438

Profit (Cash Flow)

$5,091

Cash on Cash Return

59.2%

Annual Revenue

$95,438

AirDNA projects $413/night at 74% occupancy ($111,625). Airbtics projects $335/night at 78% occupancy ($95,438). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $335 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,012	$92,733	$142,204	$180,758
Occupancy	68%	81%	91%	94%
Nightly Rate	$239	$304	$417	$513

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 Designer Home in Pacifica	$168,344	$484	93%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Spacious, Clean & Comfortbale Vallemar Home!	$74,997	$261	77%	3	4	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Hot tub! Beach 1 block away, Peloton	$101,983	$337	80%	3	3	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (160)
New Coastal Home🐠 Steps to pier🐢 16mins to SFO✈️	$80,083	$289	73%	3	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (248)
Oceanfront Boho Retreat - Pacific Sunset Views 🌅🌊🐳	$117,892	$499	61%	3	1	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (290)
Charming Home Walk 10 Blocks to Beach 15 Min to SF	$95,485	$260	95%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.6 (128)
8-Bit Escape Where Memories Are Replayed 500 Mbps	$91,164	$278	88%	3	1	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (19)
@ Marbella Lane - Chic Abode w/Mountain Skyline	$180,075	$509	95%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
@ Marbella Lane - Modern 3BR Home w/ Ocean Views	$126,205	$417	80%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
3BR/3BA Home with panoramic view/ Near SFO!	$99,406	$330	81%	3	3	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
DISCOVER...Open floor plan, custom,old-world charm	$89,017	$359	65%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (196)
Beachside 4Beds 1BA Near Golf & Beach-A	$58,816	$241	61%	3	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (7)
@ Marbella Lane - Rejuvenating Coastal Oasis	$248,775	$730	92%	3	3	1	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Entire Ocean View Home beaches hiking	$75,080	$245	76%	3	2	1	$288	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Artist's ocean view retreat	$88,797	$351	68%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (489)
Oceanfront Home in Pacifica	$181,549	$557	87%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (75)
Beachfront Breathtaking Views near SF (Neptune 3)	$97,193	$304	83%	3	2	4	$210	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
Luxo Stays \|Beach Time\| 3bd2ba #quiet #freeway	$71,997	$222	85%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (187)
Oceanfront Retreat🐬 with Oceanview🪂,15 mins to SF	$116,119	$359	86%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (453)
Oceanview Retreat, Steps to Beach\|Pier\|Golf Course	$104,345	$340	81%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (198)
Modern Costal Home \| Steps Away from Beach \| Pier	$71,445	$208	89%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Coastal Oasis Ocean Views \| 3BD/2.5BA House	$74,447	$314	61%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Coastal Haven: 4Beds 1Bath Close to Golf & Beach A	$56,687	$223	63%	3	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Walk to Beach - 3 beds - 1 bath - Newly Remodeled	$78,386	$215	97%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (51)
Scenic Retreat with A/C, Gem Close to SFO/SF/Beach	$145,802	$426	92%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (75)
@ Marbella Lane - Cozy and Eccentric Design Home	$200,501	$579	93%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
SFO Gorgeous Modern & Spacious 3B2B	$94,776	$304	84%	3	2	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (95)
3 bedroom in Pacifica, 16 min to SF, 13 min to SFO	$58,750	$248	60%	3	1	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (64)
Spacious & Stylish Home	$49,595	$177	73%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Updated Lux Mid-Century Modern Home 0.5mi to Beach	$81,763	$236	90%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (69)
Newly renovated luxury oasis.	$86,116	$341	69%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
MCM Hillside Home \| 15 mins to SF \| Pet Friendly	$66,045	$193	92%	3	3	29	$250	❌	❌	✅	Y / Y	⭐️ 5 (7)
: Newly Remodeled 4 Beds Home :	$45,240	$153	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Hot Tub Overlooking Pacific Ocean!	$96,270	$471	51%	3	3	3	$350	❌	✅	✅	Y / Y	⭐️ 5 (1)
Getaway House\| 3BD/2BA \| Near Beach in Hills	$39,949	$106	95%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (292)
@ Marbella Lane - Home With Majestic Ocean Views	$200,276	$684	80%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (26)
Lisa Mar: Beautiful ocean-view home	$89,272	$418	58%	3	2	2	$60	❌	✅	✅	Y / Y	⭐️ 5 (12)
NEW! Stunning Oasis \| Sun Deck, Jacuzzi & Hiking	$76,844	$219	91%	3	2	3	$269	❌	✅	✅	Y / Y	⭐️ 4.8 (20)
Beach Home: Rare Views, Nature, Easy Access to SF!	$96,161	$276	94%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (67)

Return Metrics

59.2% 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)	$5,091	$10,182	$15,273	$20,365	$25,456	$50,912	$152,738
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	$5,091	$10,182	$15,273	$20,365	$25,456	$50,912	$152,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.2%

Payback Period Days

616

Return on Investment

59.2%

530 Rockaway Beach Ave Pacifica, California, 94044

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$95,438

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $413/night at 74% occupancy.Projected nightly rate is $335/night at 78% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$100,056

Avg annual revenue

78%

Avg occupancy rate

$335

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

$25k

$100k

$170k

$250k

$5,091

Profit

Revenue

$95,438

Operating Expenses

$24,407

Operating Income

$71,031

Net Effective Rent

$65,940

Profit (Cash Flow)

$5,091

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

59.2%

Payback Period Days

616