BNBCalc Short Term Rental Rental Arbitrage Analysis 1330 Market St, San Diego, CA, 92101

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$67,482

Profit (Cash Flow)

$8,022

Cash on Cash Return

121.5%

Annual Revenue

$67,482

AirDNA projects $298/night at 62% occupancy ($67,482). Airbtics projects $292/night at 52% occupancy ($55,458). Airbtics predicts this property will perform in the 35% revenue percentile

BNB Calc projects a 62% occupancy rate, $298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,890	$72,333	$116,406	$167,181
Occupancy	61%	72%	85%	89%
Nightly Rate	$205	$268	$365	$500

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Luxury 3BR HOUSE❤️of DT Walk Petco w/Garage AC	$89,807	$275	86%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 5 (141)
Private Condo 6 Blocks from Petco Park!	$26,064	$93	73%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.4 (68)
Gaslamp Condo-Fantastic Location	$51,088	$218	63%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
3BR Apt Located steps from Petco Park Sleeps 12!	$52,121	$215	65%	3	1	2	$59	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
Steps to Convention Center& PetcoPark Huge 3BR/1BR	$57,365	$207	74%	3	1	31	$59	❌	❌	✅	Y / Y	⭐️ 4.9 (111)
★ Gaslamp Condo Loft ★ Location ★ Parking	$50,049	$211	64%	3	1	2	$80	❌	❌	❌	N / Y	⭐️ 4.2 (97)
White Column Manor in Golden Hill	$30,537	$114	66%	3	1	4	$175	❌	❌	✅	N / Y	⭐️ 4.7 (62)
Downtown San Diego 3 bed House	$76,355	$549	38%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
The Leo - Deluxe 3 Bedroom Stay	$81,219	$231	95%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
3 Bedroom Penthouse in Downtown!	$70,985	$202	95%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
The Eagles Nest-Harbor Pleasure- SOAR Above SD!!!	$53,847	$293	48%	3	2	1	$195	✅	❌	✅	Y / Y	⭐️ 4.7 (132)
NEW Listing San Diego Oasis near Gaslamp	$81,366	$267	78%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (35)
Luxury Urban Oasis 3BR/2BA 1-Block from Petco Park	$110,650	$383	78%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (138)
3 Bdrm Downtown Historic & Humble Abode	$97,141	$301	85%	3	2	2	$140	❌	❌	❌	Y / N	⭐️ 4.7 (190)
Heart of San Diego-Walk Score 82-Backyard -BBQ-HBO	$68,790	$197	89%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (320)
Newly Restored 1893 Victorian Stanton Residence	$69,739	$319	58%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (83)
1. Amazing comfort in Modern Historical District	$119,923	$373	86%	3	2	3	$227	❌	❌	❌	Y / Y	⭐️ 5 (98)
Convention Center \| Petco Park \| Free Parking	$51,024	$156	86%	3	2	2	$189	❌	❌	❌	Y / Y	⭐️ 5 (124)
3 Bedroom 2 Bath House with Parking - 10 Guests	$50,050	$139	85%	3	2	3	$279	❌	❌	❌	Y / Y	⭐️ 4.9 (309)
Casa de Avocado-Close to Downtown/ Convention CTR	$27,471	$106	67%	3	1	3	$111	❌	❌	✅	N / Y	⭐️ 4.5 (202)
Victorian Retreat in Barrio Logan, 1mi to Downtown	$62,618	$255	63%	3	3	2	$260	❌	❌	❌	Y / Y	⭐️ 5 (79)
Beautiful Fruit Trees+Dogs Welcome+Parking+Quiet	$48,580	$129	94%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (151)
Beautiful Craftsman home - short walk to downtown	$48,822	$269	49%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (130)
Apartment in Trendy Neighborhood	$35,811	$126	74%	3	2	3	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
2000sqft Downtown Walkable & Luxury Townhouse	$86,314	$271	85%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
Casa Barrio- Cozy 3 Bedroom home in San Diego	$57,361	$213	73%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (83)
Casita Barrio-3 Bedroom/Conveniently Located	$49,671	$216	56%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (165)
Historic Golden Hill Bungalow - Dog Friendly	$96,827	$420	62%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
2. Amazing Comfort Family Reunion J street	$102,359	$341	81%	3	2	4	$227	❌	❌	❌	Y / Y	⭐️ 5 (97)
Bright 3 Bed 2 Bath near Downtown. Sleeps 9	$130,114	$395	90%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (125)
Modern Sky Oasis in Downtown SD	$156,017	$518	80%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (46)
4. Family Reunion Historic Sherman Height	$109,597	$354	83%	3	2	4	$190	❌	❌	❌	Y / Y	⭐️ 5 (144)
Old Fashioned 3 bed House near Petco Park	$60,270	$499	33%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Soar above San Diego! Exhale!	$67,584	$267	67%	3	2	1	$155	✅	❌	✅	Y / Y	⭐️ 4.5 (16)
EpicViews \| 3-Stories \| Rooftop \| Games \| Downtown	$70,738	$272	65%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (61)
SD Modern 3BR Rustic Penthouse Loft	$40,266	$134	71%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (13)

Return Metrics

121.54% 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)	$8,021	$16,043	$24,065	$32,087	$40,108	$80,217	$240,652
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	$8,021	$16,043	$24,065	$32,087	$40,108	$80,217	$240,652

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

121.54%

Payback Period Days

300

Return on Investment

121.54%

1330 Market St San Diego, California, 92101

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,849

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$67,482

Annual Revenue

This property is projected to be in the top 35% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 62% occupancy.Projected nightly rate is $292/night at 52% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$67,690

Avg annual revenue

67%

Avg occupancy rate

$291

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

$70k

$110k

$155k

$8,022

Profit

Revenue

$67,482

Operating Expenses

$20,773

Operating Income

$46,710

Net Effective Rent

$38,688

Profit (Cash Flow)

$8,022

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

121.54%

Payback Period Days

300