243 S Sierra Ave Solana Beach, CA, 92075
3 bed β’ 3 bath β’ 9 guests
Est. $29/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$64,342
Annual Profit
1079.1%
Cap Rate
635.2%
Cash on Cash
$90,146
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $446/night at 62% occupancy ($100,997.27). Airbtics projects $433/night at 57% occupancy ($90,145).
Top 54% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$88,911
Avg annual revenue
57%
Avg occupancy rate
$433
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$80k
$125k
$170k
Sign up to see the data on 15 all comparables
$64,342
Profit
Revenue
$90,146
Operating Expenses
$25,399
Operating Income
$64,747
Mortgage & Taxes
$405
Profit (Cash Flow)
$64,342
$10,130
Cash Investment
Down Payment
$1,200
Renos & Furnishing
$8,750
Closing Costs
$180
Total
$10,130
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
635.16%
Cap Rate
1,079.11%
STR Tax Calculator (USA)
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
$285
Deductible property tax
$59
Your total deduction
-$60,442
Your adjusted annual income
$150,000 - -$60,442 = $210,442
Taxes on $210,442 (30%)
$63,133
Your old tax bill
$45,000
Your new tax bill
$63,133
Estimated tax savings
-$18,133
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- 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: -