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 99 Rausch St, San Francisco, CA, 94103

2 bed β€’ 2 bath β€’ 4 guests β€’ $0

BNB

Calc

Annual Revenue

$85,321

Profit (Cash Flow)

$24,489

Cash on Cash Return

371.0%

Annual Revenue

$85,321

AirDNA projects $348/night at 68% occupancy ($86,431). Airbtics projects $232/night at 72% occupancy ($61,010). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $292 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,276$67,218$86,982$123,046
Occupancy62%73%80%94%
Nightly Rate$144$247$292$350

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
Big 2 BR entire SF Soma apt with private entrance

No image available

$50,583
$134
98%
211$120❌❌❌Y / Y⭐️ 4.9 (309)
Total Gem Two Bedroom Home

No image available

$64,437
$267
64%
213$145βŒβŒβœ…Y / Y⭐️ 4.9 (376)
*SOMA Condo 2Br/1Ba-Free Parking-Easy Walk to BART

No image available

$107,656
$292
100%
212$130❌❌❌Y / Y⭐️ 4.8 (51)
2 bed 2 bath w/ Sleeper sofa w/ Private Roof Deck

No image available

$76,656
$271
73%
221$250βŒβŒβœ…Y / Y⭐️ 4.9 (71)
Luxury Harry Potter 2 BR 1 BA

No image available

$73,904
$200
100%
211$75❌❌❌Y / Y⭐️ 5 (115)
Classic SF 2 bedroom Apartment #2

No image available

$31,541
$139
62%
2130$250βŒβŒβœ…Y / Y⭐️ 4.6 (11)
2BR 2 BA High End Exclusive Use in SOMA/Moscone

No image available

$100,527
$337
79%
223$175❌❌❌Y / Y⭐️ 5 (19)
Complete apt : Close to SOMA, Moscone Center

No image available

$58,910
$255
62%
2130$120βŒβŒβœ…Y / Y⭐️ 5 (2)
Apt in SF close to YB gardens!

No image available

$66,206
$304
58%
2130$120βŒβŒβœ…Y / Y⭐️ 4.7 (3)
Charming & Fully-Equipped apt, Near SoMa.

No image available

$56,866
$254
60%
2130$120βŒβŒβœ…Y / Y⭐️ 4.7 (6)
β€œNice apt, Close to Ferry Terminal β€œ

No image available

$60,162
$255
62%
2130$120βŒβŒβœ…Y / Y⭐️ 4.9 (10)
FREE Parking l 1.5 Bedroom Loft in Mission / Hayes

No image available

$59,844
$197
83%
2130$399βŒβŒβœ…Y / Y⭐️ 5 (5)
Remodeled SF 2 Bedroom Apartment

No image available

$22,839
$130
48%
2130$0βŒβŒβœ…Y / Y⭐️ 4.8 (12)
New Modern Clean 2-Bedroom 2-Bath in SoMa

No image available

$102,905
$396
71%
222$0❌❌❌Y / Y⭐️ 4.8 (50)
Charming SF 2 Bedroom

No image available

$39,001
$144
74%
2130$250βŒβŒβœ…Y / Y⭐️ 5 (6)
Cozy place Near Moscone!

No image available

$68,514
$288
65%
211$0❌❌❌Y / Y⭐️ 0 (5)
Walk to Moscone; Luxury SoMa 2b/1b + Secret Garden

No image available

$83,887
$320
71%
214$100❌❌❌Y / Y⭐️ 5 (13)
Quiet and Secure Townhouse in Central SoMa

No image available

$73,591
$218
91%
212$200βŒβŒβœ…Y / Y⭐️ 4.8 (51)
Luxury Urban Oasis w/ Spa near Moscone!

No image available

$111,307
$322
93%
223$175βŒβœ…βŒY / Y⭐️ 5 (23)
Modern SF 2 bedroom Apartment #2

No image available

$69,684
$241
79%
213$0βŒβŒβœ…Y / Y⭐️ 0 (4)
Comfy apt 2/1, near fidi

No image available

$48,487
$288
46%
211$0❌❌❌Y / Y⭐️ 0 (7)
Beautiful 2 bedroom San Francisco apartment

No image available

$31,886
$132
66%
2130$200❌❌❌Y / Y⭐️ 5 (3)
Cityscape Perch SF.

No image available

$102,164
$350
78%
221$135❌❌❌Y / Y⭐️ 5 (13)
Uptown Living SF: Modern Flair !

No image available

$102,164
$350
78%
222$135❌❌❌Y / Y⭐️ 4.8 (21)
Gorgeous Loft with Amazing Light in SOMA

No image available

$116,191
$407
78%
2230$450❌❌❌Y / Y⭐️ 5 (10)
2 br w a/c and Rooftop Deck

No image available

$50,105
$185
74%
2130$400βŒβŒβœ…Y / Y⭐️ 5 (1)
Central & Spacious South Beach 2 bedroom apartment

No image available

$49,886
$145
94%
2130$150βŒβŒβœ…Y / Y⭐️ 5 (4)
2b2b Sunny Loft w/ parking, ideal monthly stays

No image available

$49,806
$168
81%
2231$250βŒβŒβœ…Y / Y⭐️ 5 (5)
Urban Loft in SF

No image available

$77,550
$294
70%
222$135❌❌❌Y / Y⭐️ 4.8 (19)
Mint Hill Two Bedroom

No image available

$26,913
$129
57%
2130$200βŒβŒβœ…Y / N⭐️ 0 (0)
Near Fisherman's Wharf: Wi-Fi, Balcony, Fireplace

No image available

$65,153
$258
69%
2130$250βŒβŒβœ…Y / Y⭐️ 5 (3)
Downtown with roof deck!

No image available

$44,857
$285
43%
212$150❌❌❌Y / Y⭐️ 5 (6)
2 bedroom Condo in the heart of San Francisco

No image available

$30,156
$107
77%
2130$150❌❌❌Y / Y⭐️ 5 (1)
Remote Work Perfect, 800mbps, 2bedroom downtown

No image available

$18,117
$75
66%
2130$100❌❌❌N / Y⭐️ 4.8 (4)
Modern tri-level 2BR live/work loft

No image available

$33,259
$233
39%
2330$250❌❌❌Y / Y⭐️ 5 (4)
2 BR 2BA condo with view of city w/ garage parking

No image available

$44,213
$151
80%
2230$150βŒβŒβœ…Y / Y⭐️ 4.7 (38)
Luxury High Rise Downtown w Ocean Views

No image available

$150,397
$465
87%
221$150βŒβœ…βœ…Y / Y⭐️ 4.8 (31)
Modern condo 1 bed + loft - downtown SF (30+ days)

No image available

$19,954
$58
94%
2130$200❌❌❌N / Y⭐️ 4.5 (7)
Chic Mission house w/ terrace (the Letterpress)

No image available

$47,487
$173
75%
2130$250❌❌❌Y / Y⭐️ 5 (3)
Sun filled 2BR WFH Haven (800Mbps w backup modem)

No image available

$15,678
$102
42%
2155$0❌❌❌N / Y⭐️ 4.7 (26)

Return Metrics

371.04% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$24,489$48,978$73,467$97,957$122,446$244,892$734,678
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$24,489$48,978$73,467$97,957$122,446$244,892$734,678

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

371.04%

Payback Period Days

98

Return on Investment

371.04%

property-location

99 Rausch St San Francisco, California, 94103

2 bed β€’ 2 bath β€’ 4 guests

Agent

Inquire about this property

Contact Agent

San Francisco

Guide

Zoning

Market

Guide


Laws


Market Data

$85,321

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $348/night at 68% occupancy ($86,431.34). Airbtics projects $232/night at 72% occupancy ($61,010).

Top 26% of comparables

Top 26% 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.

$62,586

Avg annual revenue

72%

Avg occupancy rate

$232

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$60k

$105k

$150k

Sign up to see the data on 40 all comparables

$24,489

Profit

Revenue

$85,321

Operating Expenses

$23,092

Operating Income

$62,229

Net Effective Rent

$37,740

Profit (Cash Flow)

$24,489

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

371.04%

Payback Period Days

98

🀩

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