BNBCalc Short Term Rental Rental Arbitrage Analysis 1475 Island Ave, San Diego, CA, 92101

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$97,151

Profit (Cash Flow)

$24,582

Cash on Cash Return

285.8%

Annual Revenue

$97,151

AirDNA projects $397/night at 67% occupancy ($97,151). Airbtics projects $287/night at 69% occupancy ($72,329). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 67% occupancy rate, $397 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,441	$71,428	$116,403	$167,015
Occupancy	62%	73%	85%	89%
Nightly Rate	$200	$261	$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)
White Column Manor in Golden Hill	$30,537	$114	66%	3	1	4	$175	❌	❌	✅	N / Y	⭐️ 4.7 (62)
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)
Casa Urbana -3BR/3BA- Modern Retreat	$53,835	$168	83%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Gaslamp Condo-Fantastic Location	$51,088	$218	63%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
NEW Listing San Diego Oasis near Gaslamp	$81,366	$267	78%	3	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (35)
Downtown San Diego 3 bed House	$76,355	$549	38%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
★ Gaslamp Condo Loft ★ Location ★ Parking	$50,049	$211	64%	3	1	2	$80	❌	❌	❌	N / Y	⭐️ 4.2 (97)
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)
3 Bdrm Downtown Historic & Humble Abode	$97,141	$301	85%	3	2	2	$140	❌	❌	❌	Y / N	⭐️ 4.7 (190)
The Eagles Nest-Harbor Pleasure- SOAR Above SD!!!	$53,847	$293	48%	3	2	1	$195	✅	❌	✅	Y / Y	⭐️ 4.7 (132)
Casa de Avocado-Close to Downtown/ Convention CTR	$27,471	$106	67%	3	1	3	$111	❌	❌	✅	N / Y	⭐️ 4.5 (202)
Luxury Urban Oasis 3BR/2BA 1-Block from Petco Park	$110,650	$383	78%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (138)
Beautiful Craftsman home - short walk to downtown	$48,822	$269	49%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (130)
Heart of San Diego-Walk Score 82-Backyard -BBQ-HBO	$68,790	$197	89%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (320)
1. Amazing comfort in Modern Historical District	$119,923	$373	86%	3	2	3	$227	❌	❌	❌	Y / Y	⭐️ 5 (98)
Newly Restored 1893 Victorian Stanton Residence	$69,739	$319	58%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (83)
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)
Victorian Retreat in Barrio Logan, 1mi to Downtown	$62,618	$255	63%	3	3	2	$260	❌	❌	❌	Y / Y	⭐️ 5 (79)
2. Amazing Comfort Family Reunion J street	$102,359	$341	81%	3	2	4	$227	❌	❌	❌	Y / Y	⭐️ 5 (97)
Beautiful Fruit Trees+Dogs Welcome+Parking+Quiet	$48,580	$129	94%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (151)
Apartment in Trendy Neighborhood	$35,811	$126	74%	3	2	3	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
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)
Recently Remodeled 3bd/1ba Home in Golden Hill!	$141,872	$456	81%	3	1	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Open Thanksgiving (December special rate)	$42,098	$174	63%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (242)
Historic Golden Hill Bungalow - Dog Friendly	$96,827	$420	62%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
4. Family Reunion Historic Sherman Height	$109,597	$354	83%	3	2	4	$190	❌	❌	❌	Y / Y	⭐️ 5 (144)
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)
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)
3 Bedroom House, Spacious, Close to Gaslamp	$39,277	$511	21%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (53)
Modern 3BR near the ocean with chef's kitchen	$40,197	$363	26%	3	3	3	$448	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
NEWSpacious 3BR Home by Downtown	$67,285	$207	87%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Gorgeous 2BR Loft+New Interior+Center of Gaslamp!	$51,272	$754	18%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (136)

Return Metrics

285.83% 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)	$24,581	$49,163	$73,744	$98,326	$122,907	$245,815	$737,447
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	$24,581	$49,163	$73,744	$98,326	$122,907	$245,815	$737,447

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

285.83%

Payback Period Days

127

Return on Investment

285.83%

1475 Island Ave San Diego, California, 92101

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,849

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$97,151

Annual Revenue

BNBCalc predicts this property will get $287 per night with 69% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$69,426

Avg annual revenue

69%

Avg occupancy rate

$287

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

$24,582

Profit

Revenue

$97,151

Operating Expenses

$24,630

Operating Income

$72,522

Net Effective Rent

$47,940

Profit (Cash Flow)

$24,582

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

285.83%

Payback Period Days

127