property-location

2115 Landis St San Diego, California

3 bed • 3 bath • 9 guests

Monthly Rent

$4,695

Zestimate

$110,241

Annual Revenue

Manual override

Avg Daily Rate
$444
Occupancy
68%

$25k

$70k

$120k

$170k

Sign up to see the data on 50 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$15,994

Profit

Revenue

$110,241

Operating Expenses

$37,907

Operating Income

$72,334

Net Effective Rent

$56,340

Profit (Cash Flow)

$15,994

$15,532

Cash Investment

Renos & Furnishing

$15,432

Setup Costs

$100

Total

$15,532

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

102.97%

Payback Period Days

354

Property Overview

Loading...

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.