BNBCalc Short Term Rental Rental Arbitrage Analysis 2017 Finch Ln, San Diego, CA, 92123

4 bed • 3 bath • 13 guests • $0

BNB

Calc

Annual Revenue

$92,020

Profit (Cash Flow)

-$3,343

Cash on Cash Return

-30.8%

Annual Revenue

$92,020

AirDNA projects $494/night at 51% occupancy ($92,019). Airbtics projects $413/night at 58% occupancy ($87,490). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $494 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,115	$75,561	$146,053	$211,469
Occupancy	37%	58%	77%	88%
Nightly Rate	$287	$345	$506	$644

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relaxation Retreat	$101,349	$349	77%	4	2	2	$299	✅	✅	❌	Y / Y	⭐️ 5 (55)
RetroGlam Home+Yard+BBQ+Parkng by Stadium/Hosptals	$71,080	$322	58%	4	2	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (17)
4-bedroom home, central location, free parking	$50,661	$279	49%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
Family friendly For All Vacation Home	$66,442	$251	71%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (228)
<15 min Beach + Heated Pool Family Modern Getaway	$82,118	$282	76%	4	2	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (60)
BohoModrn 4Br/2Ba, 20mins Beach, DT, SeaWorld	$61,280	$178	91%	4	2	3	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (115)
Heated Private Pool & Lg Jacuzzi, Cardinal House	$82,408	$287	77%	4	3	4	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (35)
Spacious Home with 5 Beds minutes from Mission Bay	$84,720	$287	77%	4	2	1	$499	❌	✅	✅	Y / Y	⭐️ 5 (14)
San Diego's Best City View	$110,401	$580	49%	4	3	2	$280	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Peaceful 4br with Fire Pit and Huge Yard	$79,106	$307	67%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (65)
4BR/3Bth 2600SF Resort Home 10min to Beaches/City	$58,859	$323	46%	4	3	3	$410	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Stunning! Lrg Mdrn-Huge Backyard/Outdoor-Hot Tub	$105,445	$360	77%	4	3	4	$399	❌	✅	✅	Y / Y	⭐️ 4.8 (99)
2KitchensHeart of San Diego Close2TopAttractions	$40,220	$114	87%	4	3	2	$245	❌	❌	✅	Y / Y	⭐️ 4.8 (342)
2 Homes in One + Private Rooftop w/ Ocean View	$118,171	$372	83%	4	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (333)
Private Pool, 1/2 Acre Backyard & Canyon Views	$50,677	$375	35%	4	3	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (28)
Villa Caribeña -4BR Luxury w/ Heated Pool & Games	$147,411	$506	78%	4	3	2	$295	✅	✅	✅	Y / Y	⭐️ 5 (75)
Vista Views l Two Homes in One	$233,151	$679	92%	4	3	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (3)
Midcentury Lux 4BR home w Pool/Spa/Cabana/Firepit	$176,980	$509	95%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (184)
Dog friendly ~4BR/2BA~ Peaceful getaway	$107,853	$323	88%	4	2	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (8)
Holt Haus	$60,657	$179	88%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
Hillside Getaway house	$75,988	$342	58%	4	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (20)
North Park Modern Craftsman	$104,334	$367	76%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (30)
Entire house in central location	$62,776	$268	64%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
4BR House, Near Hospitals, Yard, W/D, Pets OK	$51,019	$263	53%	4	2	31	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Avella Vista E#42120	$53,670	$341	43%	4	4	31	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Hilltop Haven with Infinity Pool	$129,640	$644	55%	4	4	2	$0	✅	❌	❌	Y / N	⭐️ 0 (2)
Huge Condo w/ Views! Spacious! Location! King Beds	$49,186	$384	35%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Private Pool & Canyon Views	$179,198	$576	85%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Majestic Pool and Spa Villa NEW	$195,677	$1,400	38%	4	3	3	$240	✅	✅	✅	Y / Y	⭐️ 5 (1)
Three Story Spanish Style House	$67,638	$336	55%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
3 story Spanish style house	$61,596	$306	55%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
North Park's Best Location. 15 min from beach/ DT	$52,008	$245	58%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (6)

Return Metrics

-30.81% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,342	-$6,685	-$10,028	-$13,371	-$16,714	-$33,429	-$100,289
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	-$3,342	-$6,685	-$10,028	-$13,371	-$16,714	-$33,429	-$100,289

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-30.81%

Payback Period Days

Return on Investment

-30.81%

2017 Finch Ln San Diego, California, 92123

4 bed • 3 bath • 13 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,849

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$92,020

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $494/night at 51% occupancy.Projected nightly rate is $413/night at 58% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$84,214

Avg annual revenue

58%

Avg occupancy rate

$413

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

$95k

$160k

$235k

-$3,343

Profit

Revenue

$92,020

Operating Expenses

$23,963

Operating Income

$68,057

Net Effective Rent

$71,400

Profit (Cash Flow)

-$3,343

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-30.81%

Payback Period Days