BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 243 S Sierra Ave, Solana Beach, CA 92075

3 bed β€’ 3 bath β€’ 9 guests β€’ $6,000

BNB

Calc

Annual Revenue

$90,146

Profit (Cash Flow)

$64,342

Cap Rate

1079.1%

Annual Revenue

$90,146

AirDNA projects $446/night at 62% occupancy ($100,997). Airbtics projects $433/night at 57% occupancy ($90,145). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $433 rate per night.

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

Percentiles25%50%75%90%
Revenue$53,139$86,911$123,990$184,889
Occupancy45%61%63%76%
Nightly Rate$319$384$527$655

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Casa Del Oceano Solana Beach

No image available

$86,855
$573
41%
323$100βœ…βœ…βœ…Y / Y⭐️ 4.9 (94)
Solana Beach Home 4 blocks from the Ocean

No image available

$81,400
$338
63%
333$250❌❌❌Y / Y⭐️ 5 (22)
3bed/1bath Beach house, walk to everything

No image available

$76,794
$384
54%
314$300❌❌❌Y / Y⭐️ 5 (4)
Contemporary Cottage- Walk to Beach/Restaurants/shops/Races

No image available

$170,254
$696
63%
327$250❌❌❌Y / Y⭐️ 5 (26)
Barefoot Oasis - Luxury Beach Getaway with Amazing

No image available

$98,128
$365
72%
331$275βœ…βœ…βŒY / Y⭐️ 5 (1)
Spacious Unit in Solana Beach and Tennis Club

No image available

$112,189
$480
63%
337$300βœ…βœ…βŒY / Y⭐️ 5 (26)
Good Times & Tan Lines-Expansive Multi-Level Condo

No image available

$40,029
$169
62%
331$295βœ…βœ…βŒY / Y⭐️ 4.7 (8)
Chic & Comfortable Solana Beach Bluff Break

No image available

$68,801
$482
39%
337$250βœ…βœ…βŒY / Y⭐️ 5 (33)
Oceanview Luxury 3 Bd. Short Walk To Beach & Town!

No image available

$138,041
$594
61%
336$275βœ…βœ…βŒY / Y⭐️ 5 (9)
High Tides & Good Vibes-Spacious Condo with Patio,

No image available

$55,171
$180
80%
331$275βœ…βœ…βŒY / Y⭐️ 4.8 (9)
Solana Beach Vacation Condo Oceanfront Complex

No image available

$74,481
$370
55%
337$220βœ…βœ…βŒY / Y⭐️ 4.8 (15)
6 LUXURY OCEANFRONT TOWN HOME!!!

No image available

$80,259
$425
50%
336$175βœ…βœ…βŒY / Y⭐️ 4.6 (12)
Seascape Luz. Beach Access, Pool, Spa, Tennis, 2BR

No image available

$107,787
$300
89%
331$275βœ…βœ…βŒY / Y⭐️ 4.7 (9)
Pacific Paradise - Ocean View, Spacious Family Vac

No image available

$53,375
$250
40%
337$275❌❌❌Y / Y⭐️ 4.3 (7)

Return Metrics

635.16% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$64,342$128,684$193,026$257,368$321,710$643,421$1,930,265
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,800$4,800$4,800$4,800$4,800$4,800$4,800
Down Payment$1,200$1,200$1,200$1,200$1,200$1,200$1,200
Property Appreciation$180$365$556$753$955$2,063$8,563
Total Return$70,522$135,049$199,582$264,121$328,666$651,485$1,944,828

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

635.16%

Cap Rate

1,079.11%

Return on Investment

637.52%

property-location

243 S Sierra Ave Solana Beach, CA, 92075

3 bed β€’ 3 bath β€’ 9 guests

Est. $29/mo

Agent

This property is for sale!

Contact Agent

11330

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

159.97

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%

Profit (Cummulative)

$64,342

$4,800

$8,750

$180

$0

Total Gain

$64,581

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

$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: -