Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    20 Bellair Pl, Unit 26 San Francisco, CA 94133-2025

    • Residential income homes
    • 2,500 SF
    • 0.03 lot acres
    OFF-MARKET
    Value Estimations
    $925,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-6156324
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Residential income homes

    Property Details for 20 Bellair Pl

    Year built
    1906
    Construction
    WOOD
    Lot size
    0.03 lot acres
    Property size
    2,500 SF
    Zone code
    RH3
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    0054 -028
    APU
    54028

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $1,070,000
      Current use
      COMMERCIAL (GENERAL)
      $1,350,000
      Change: +26% Conversion: Moderate
      OFFICE BUILDING
      $1,200,000
      Change: +12% Conversion: Moderate
      RETAIL STORES
      $1,090,000
      Change: +2% Conversion: Difficult

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    San Francisco
    County
    San Francisco
    State
    California
    Longitude
    -122.409
    Latitude
    37.8048
    CBSA code
    41860
    CBSA name
    SAN FRANCISCO-OAKLAND-FREMONT, CA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $29,747
    $1,284,110
    $1,140,411
    $2,424,521
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      0.03 Acres

      71 Water St

      APARTMENT HOUSE (UNDER 5 UNITS) • 0.03 Acres
      71 Water St, San Francisco, CA 94133-1805
      View Details
    • Value Estimation
      $1,335,000
      3,720 SF

      1721 Grant Ave, Unit 1725

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,720 SF
      1721 Grant Ave, San Francisco, CA 94133-3007
      View Details
    • Value Estimation
      $560,000
      1,440 SF

      4 Dunnes Aly

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,440 SF
      4 Dunnes Aly, San Francisco, CA 94133-4010
      View Details
    • Value Estimation
      $900,000
      2,448 SF

      27 Alta St

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,448 SF
      27 Alta St, San Francisco, CA 94133-3501
      View Details
    • Value Estimation
      $1,620,000
      5,406 SF

      1216 Montgomery St, Unit 1226

      APARTMENT HOUSE (UNDER 5 UNITS) • 5,406 SF
      1216 Montgomery St, San Francisco, CA 94133-3540
      View Details
    • Value Estimation
      $1,040,000
      2,848 SF

      959 Un St, Unit 961

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,848 SF
      959 Un St, San Francisco, CA 94133-2631
      View Details

    Similar Nearby for Sale

    • $3,500,000
      4,753 SF

      Mixed-Use Property in Vibrant Chinatown

      Mixed-use property with retail space and apartments in San Francisco.
      678 Broadway, San Francisco, CA 94133
      View Details
    • $5,900,000
      13,782 SF

      Mixed-Use Building in Prime Location

      Mixed-use building with commercial units and residential spaces.
      700 Broadway, San Francisco, CA 94133
      View Details
    • $2,500,000

      Development Opportunity in North Beach

      Prime San Francisco location, development opportunity, approved plans included.
      65 Fresno St, San Francisco, CA 94133
      View Details
    • $2,550,000
      3,240 SF

      Telegraph Hill Multifamily Investment Opportunity

      Five-unit building with panoramic roof deck in prime location.
      1217-1219 Kearny St, San Francisco, CA 94133
      View Details
    • $1,600,000
      5,728 SF

      San Francisco Chinatown Investment Opportunity

      Fully leased medical office building in San Francisco's Chinatown.
      818 Jackson St, San Francisco, CA 94133
      View Details
    • Contact for pricing
      2,668 SF

      Mixed-Use Building in North Beach

      Two-story building with residential unit and restaurant space.
      462-464 Broadway St, San Francisco, CA 94133
      View Details

    Similar Nearby for Lease

    • $30 SF/Yr
      1,460 SF

      Vallejo Street Retail Space Available

      San Francisco retail space, multiple units.
      633 Vallejo St, San Francisco, CA 94133
      View Details
    • $55 SF/Yr
      2,784 SF

      Modern Office Space with Amenities

      Office space with health club, parking, and excellent amenities.
      2200 Powell St, San Francisco, CA 94133
      View Details
    • Contact for pricing
      3,818 SF

      Boutique Office Building with Amenities

      Modern office space with terraces, natural light, and convenient location.
      435-437 Pacific Ave, San Francisco, CA 94133
      View Details
    • $3,500 /Mo
      1,737 SF

      Corner Office Suite with Amenities

      Office space featuring natural light, kitchen, and private bathroom.
      220-222 Columbus Ave, San Francisco, CA 94133
      View Details
    • Contact for pricing
      2,309 SF

      Penthouse Office with Skyline Views

      Two-level office space featuring exposed brick and timber.
      570-578 Pacific Ave, San Francisco, CA 94133
      View Details
    • Contact for pricing
      5,978 SF

      Restaurant Space with Outdoor Patio

      Restaurant space featuring a large outdoor patio and updated kitchen.
      478 Green St, San Francisco, CA 94133
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    20 Bellair Pl, Unit 26
    San Francisco, CA 94133-2025
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.