property-location

11485 Spitfire Rd San Diego, California

5 bed • 3 bath • 15 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$126,260

Annual Revenue

Median of 25 comps selected by Morgan, creator of this analysis.

$15k

$90k

$160k

$240k

The View Pointe
$240,744
$1,193
46%
5141632$580✅✅✅Yes / Yes✅⭐️ 4.95 (41)Profile
San Diego Gem with a Resort-Style Private Oasis!
$190,325
$858
55%
58123.54$420✅✅❌Yes / Yes❌⭐️ 4.94 (68)Profile
Resort-Style 5BR Villa with Guesthouse, Pool & Spa
$182,336
$800
57%
551643$220✅✅✅Yes / Yes❌⭐️ 4.78 (119)Profile
The Palms at Casa Solara
$181,451
$857
49%
591633$340✅✅✅Yes / Yes❌⭐️ 4.93 (44)Profile
LUX Sunset • FirePit • Solar-Heated Pool • Games
$172,679
$617
66%
491632$400✅✅✅Yes / Yes❌⭐️ 4.82 (74)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$7,562/mo

Avg profit / month

$5,300/mo

Best profit month

Jul $7,954

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

535.13%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.