BNBCalc Short Term Rental Investment Analysis 2633 San Marcos Ave, San Diego, CA 92104

3 bed • 1 bath • 9 guests • $799,000

BNB

Calc

Annual Revenue

$67,585

Profit (Cash Flow)

-$8,779

Cap Rate

5.6%

Annual Revenue

$67,585

AirDNA projects $346/night at 73% occupancy ($92,253). Airbtics projects $257/night at 72% occupancy ($67,584). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 72% occupancy rate, $257 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,981	$68,146	$91,942	$155,484
Occupancy	67%	74%	86%	93%
Nightly Rate	$188	$245	$283	$444

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Charm in Vibrant North Park w/ King Bed	$162,220	$451	97%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (94)
North Park Spanish Dream Retreat - Family Friendly	$67,306	$225	79%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (327)
Iconic Modern home in North Park (weekly discount)	$116,713	$444	71%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (91)
Charming Historic North Park Craftsman Home	$133,262	$489	74%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (21)
Cozy & Comfy Bungalow in Busy North Park!	$84,898	$245	94%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (188)
Beautiful Mid-Century 3BR Close to Everything!	$51,923	$166	84%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
Craftsman house in Southpark	$51,715	$184	75%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.7 (43)
Modern Craftsman In North Park w/jacuzzi	$157,016	$468	91%	3	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (70)
Charming Townhome at Amazing North Park location	$53,503	$159	88%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
North Park Gem with expansive backyard.	$64,578	$231	71%	3	1	2	$179	❌	✅	✅	Y / Y	⭐️ 5 (166)
Craftsman 3 blocks from Balboa Park	$72,135	$272	72%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
North Park Home \|Family Friendly \|Amazing Location	$79,852	$245	88%	3	3	1	$260	❌	❌	✅	Y / Y	⭐️ 5 (42)
5 Star Location- North Park Home w Yard & Hot Tub	$54,759	$201	72%	3	2	2	$199	❌	✅	✅	Y / Y	⭐️ 4.7 (102)
Remodeled house in historic area of North Park	$38,071	$119	77%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (162)
SoCal Cottage by AvantStay \| Near Gaslamp+Firepit	$54,368	$160	86%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Family-Friendly, 3 BR Charming Home	$59,722	$212	76%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (167)
Exquisite Luxury Living In 3BR 2BA North Park Home	$65,636	$246	68%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Beautiful Craftsman Home in North Park!	$68,043	$358	51%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (191)
Modern Oasis with Jacuzzi: North Park Retreat	$85,135	$256	87%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 4.7 (312)
Hidden North Park Charmer \| Central \| Boho Luxe	$38,617	$166	58%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (255)
Spanish Charm in South Park/Balboa Park/Sleeps 10!	$43,626	$121	93%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (128)
3BR/2BA Spanish Mission/walking dist/backyd lounge	$70,873	$202	95%	3	2	3	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (230)
Delightful Pet-Friendly South Park Home!	$69,711	$212	83%	3	2	3	$354	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Cozy Renovated Spanish Home near Downtown SD!	$30,477	$192	41%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Swift Little House	$49,482	$190	70%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (108)
5m to Zoo & pool- The San Diego Poolside Paradise	$86,102	$307	74%	3	2	1	$191	✅	❌	✅	Y / Y	⭐️ 4.9 (82)
Cozy 3-Bed Home - 10min to Downtown, Beach & Parks	$42,527	$139	75%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Secluded North Park Oasis	$79,582	$270	78%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (24)
Modern Open Layout in the Heart of South Park!	$98,105	$399	65%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
Classic Spanish Home In North Park!	$56,182	$307	50%	3	2	31	$350	❌	❌	✅	Y / Y	⭐️ 4.4 (10)
North Park Bungalow!	$27,120	$247	30%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Villa in San Diego	$47,305	$275	47%	3	3	31	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
South Park Canyon Retreat	$68,859	$280	64%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (26)
New! Cozy North Park Oasis	$57,434	$172	86%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Spacious and Serene North Park Home	$67,831	$256	71%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
South Park Secret \| Cottage-style 3/2 with Hot Tub	$51,895	$182	70%	3	2	1	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
+Centrally Located Modern Home+	$20,374	$293	19%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
San Diego Vacation Rental Near Balboa Park!	$138,937	$493	77%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Charming North Park Casita	$45,147	$257	48%	3	2	3	$0	❌	✅	❌	Y / N	⭐️ 0 (2)
Casa Hermanas - North Park Apt	$67,464	$192	96%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

-4.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,779	-$17,558	-$26,337	-$35,117	-$43,896	-$87,792	-$263,378
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,849	$16,183	$25,030	$34,423	$44,396	$104,280	$639,200
Down Payment	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800	$159,800
Property Appreciation	$23,970	$48,659	$74,088	$100,281	$127,259	$274,789	$1,140,382
Total Return	$182,840	$207,083	$232,581	$259,388	$287,560	$451,077	$1,676,003

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.57%

Cap Rate

5.64%

Return on Investment

11.99%

2633 San Marcos Ave San Diego, CA, 92104

3 bed • 1 bath • 9 guests

Purchase Price

Est. $3,832/mo

This property is for sale!

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

-4

Airbnb Investor Score

-$8,779

Annual Profit

5.6%

Cap Rate

-4.6%

Cash on Cash

$67,585

Annual Revenue

BNBCalc predicts this property will get $257 per night with 72% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$69,462

Avg annual revenue

72%

Avg occupancy rate

$257

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

$20k

$65k

$115k

$165k

-$8,779

Profit

Revenue

$67,585

Operating Expenses

$22,466

Operating Income

$45,119

Mortgage & Taxes

$53,898

Profit (Cash Flow)

-$8,779

$192,020

Cash Investment

Down Payment

$159,800

Renos & Furnishing

$8,250

Closing Costs

$23,970

Total

$192,020

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.57%

Cap Rate

5.64%

Return on Investment

11.99%

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

$37,921

Deductible property tax

$7,910

Your total deduction

$89,073

Your adjusted annual income

$150,000 - $89,073 = $60,927

Taxes on $60,927 (30%)

$18,278

Your old tax bill

$45,000

Your new tax bill

$18,278

Estimated tax savings

$26,722

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -