83 McAllister St San Francisco, California, 94102-7211
1 bed • 1 bath • 2 guests • $195,000
$382,400
Zestimate
Est. $1,834/mo
Annual Revenue
$50,725
Profit (Cash Flow)
$17,299
Cap Rate
15.6%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $224/night at 62% occupancy ($50,725) Airbtics projects $272/night at 60% occupancy ($59,608)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$50,725
$50,725
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$115,838 | $409 | 75% | 1 | 2 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (99) | Profile | |
$85,372 | $318 | 72% | 1 | 2 | 2 | 3 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (354) | Profile | |
$40,406 | $138 | 80% | 1 | 1 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.6 (63) | Profile | |
$85,951 | $412 | 57% | 1 | 1 | 5 | 1 | $0 | ❌ | ❌ | ❌ | No / Yes | ⭐️ 4.5 (25) | Profile | |
$52,777 | $177 | 81% | 1 | 2 | 4 | 30 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (8) | Profile |
Return Metrics
35.23% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.23%
Cap Rate
15.61%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$9,255
Deductible property tax
$1,930
Your total deduction
$2,021
Your adjusted annual income
$150,000 - $2,021 = $147,979
Taxes on $147,979 (30%)
$44,394
Your old tax bill
$45,000
Your new tax bill
$44,394
Estimated tax savings
$606
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com