BNBCalc Short Term Rental Investment Analysis 1855 Spindrift Dr, La Jolla, CA 92037

3 bed • 3 bath • 9 guests • $17,000

BNB

Calc

Annual Revenue

$88,126

Profit (Cash Flow)

$61,843

Cap Rate

370.5%

Annual Revenue

$88,126

AirDNA projects $684/night at 68% occupancy ($169,882). Airbtics projects $416/night at 58% occupancy ($88,126). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 58% occupancy rate, $416 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,372	$73,400	$100,898	$130,834
Occupancy	42%	63%	77%	80%
Nightly Rate	$292	$423	$514	$618

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tourmaline House - Beach, Pet-Friendly, EV Charger	$129,539	$450	76%	3	2	6	$150	❌	✅	✅	Y / Y	⭐️ 4.7 (198)
Felspar Townhome- Beach Living by Boardwalk & Pier	$73,307	$396	49%	3	3	6	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (162)
Cozy home, San diego adventure.	$55,955	$196	78%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Newly Furnished 3/2 - Peaceful - Close to All	$75,246	$231	89%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Stylish 3BR Townhome in Vibrant San Diego near USD	$62,949	$273	63%	3	3	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Walk to Beach 3BR \| Hot Tub \| Patio \| W/D	$73,493	$502	40%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (20)
Newly-Built 3BR Oceanview \| Balcony \| Firepit	$47,488	$519	25%	3	4	3	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
Beach Bungalow 2 Blocks to Bay! Newly Renovated	$109,449	$350	79%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (65)
MB HOUSE by Sand - Amazing Location	$64,643	$627	27%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Walk To Beach/A/C/ Rooftop Deck /Family Friendly	$142,498	$618	63%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

488.49% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$61,842	$123,685	$185,528	$247,371	$309,214	$618,429	$1,855,287
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$167	$344	$532	$732	$944	$2,218	$13,600
Down Payment	$3,400	$3,400	$3,400	$3,400	$3,400	$3,400	$3,400
Property Appreciation	$510	$1,035	$1,576	$2,133	$2,707	$5,846	$24,263
Total Return	$65,919	$128,465	$191,037	$253,637	$316,266	$629,894	$1,896,550

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

488.49%

Cap Rate

370.52%

Return on Investment

493.83%

1855 Spindrift Dr La Jolla, CA, 92037

3 bed • 3 bath • 9 guests

Purchase Price

Est. $82/mo

This property is for sale!

Contact Agent

4592

Airbnb Investor Score

$61,842

Annual Profit

370.5%

Cap Rate

488.5%

Cash on Cash

$88,126

Annual Revenue

BNBCalc predicts this property will get $416 per night with 58% occupancy, putting it in the top 56% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$83,456

Avg annual revenue

58%

Avg occupancy rate

$416

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

$45k

$80k

$110k

$145k

$61,843

Profit

Revenue

$88,126

Operating Expenses

$25,136

Operating Income

$62,990

Mortgage & Taxes

$1,147

Profit (Cash Flow)

$61,843

$12,660

Cash Investment

Down Payment

$3,400

Renos & Furnishing

$8,750

Closing Costs

$510

Total

$12,660

DSCR Ratio

Strong

54.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

488.49%

Cap Rate

370.52%

Return on Investment

493.83%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$807

Deductible property tax

$168

Your total deduction

-$58,951

Your adjusted annual income

$150,000 - -$58,951 = $208,951

Taxes on $208,951 (30%)

$62,685

Your old tax bill

$45,000

Your new tax bill

$62,685

Estimated tax savings

-$17,685

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -