BNBCalc Short Term Rental Rental Arbitrage Analysis 2886 Cagayan Avenue, San Diego, CA

5 bed • 3.5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$77,928

Profit (Cash Flow)

$1,090

Cash on Cash Return

8.4%

Annual Revenue

$77,928

AirDNA projects $445/night at 71% occupancy ($115,398). Airbtics projects $381/night at 56% occupancy ($77,928). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $381 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,118	$78,505	$112,709	$157,628
Occupancy	44%	61%	69%	81%
Nightly Rate	$249	$339	$432	$518

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Casa Gris	$38,322	$276	34%	4	2	1	$175	❌	❌	❌	N / N	⭐️ 5 (50)
Casa Sol. Family home near Imperial Beach.	$68,661	$269	69%	4	2	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (115)
Beautiful 4bd San Diego home with pool	$113,644	$370	80%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (116)
Beautiful and Spacious San Diego Home.	$49,364	$194	65%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (126)
Emma's vacation home, centrally located near all!	$62,965	$242	70%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (214)
Imperial Beach House! - Rest and adventure await!	$54,996	$167	87%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (119)
Outdoor Bar/Jacuzzi/~1 Mile DriveAway Bayfront Dev	$145,510	$443	88%	5	2	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (142)
Luxury San Diego Home w/ Pool, Spa & Views!	$105,751	$448	62%	5	3	3	$408	✅	✅	❌	Y / Y	⭐️ 5 (11)
Giant Bowling, Pool, Spa, Mini Golf & Game Room	$105,007	$432	63%	4	3	1	$299	✅	✅	✅	Y / Y	⭐️ 5 (68)
Big Pool House Oasis (Solar heated pool)	$58,823	$250	61%	4	2	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (46)
Huge 5 Bedroom San Diego Home! Near Imperial Beach	$53,962	$228	60%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (39)
Ocean View Private Pool & Spa Home w/Putting Green	$114,103	$384	81%	4	3	3	$260	✅	✅	❌	Y / Y	⭐️ 5 (135)
Luxe San Diego Getaway w/ Pool & Ocean Views	$132,371	$515	64%	5	4	3	$449	✅	✅	❌	Y / Y	⭐️ 5 (87)
Grand 5-Bedroom San Diego Home w/ Pool & Views!	$92,079	$359	67%	5	3	3	$399	✅	✅	❌	Y / Y	⭐️ 5 (60)
Modern Oasis - Pool, Spa, Great Location 5BR/4BA	$111,419	$502	59%	5	4	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (142)
Retreat Casa Sur / Hacienda Spanish Style Home	$69,892	$448	42%	4	3	2	$340	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Spacious Luxury Home with Pool and Jacuzzi	$46,086	$385	30%	4	3	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (96)
Cali Paradise w/ Pool & Views! 5 Bedroom Sleeps 15	$89,233	$382	61%	5	4	3	$399	✅	✅	❌	Y / Y	⭐️ 5 (41)
Sunny San Diego	$56,003	$308	49%	4	2.5	5	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
La Casa Grande	$70,882	$368	51%	6	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (32)
Casa Bahia Beautiful San Diego Home with Pool	$79,768	$333	63%	4	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (91)
Casa Spa (Backyard under construction)	$40,242	$168	60%	4	2	1	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (68)
Spacious Lux Home 75" Smart TV/Outside Cinema🎥🍿	$46,051	$168	69%	4	2	1	$299	❌	❌	✅	Y / Y	⭐️ 5 (104)
Paradise Found! Large home in South San Diego	$33,693	$153	58%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (287)
Modern Lux 4 BR Home- Pool, Spa & Gym!	$78,125	$310	66%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 4.9 (87)
Ocean’s Edge Luxury Retreat + Ocean Views + Pool	$83,533	$252	85%	5	3	2	$369	✅	✅	❌	Y / Y	⭐️ 4.4 (12)
Divine Light Pool House \| 4 Bedrooms \| San Diego	$71,569	$430	45%	4	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
Single-Story Chula Vista Home - Private Pool & Spa	$90,364	$742	31%	4	2	30	$258	✅	✅	❌	Y / N	⭐️ 2.4 (4)
Luxury & Comfort Casa Experience in Imperial Beach	$151,559	$550	72%	4	3	2	$190	✅	❌	✅	Y / Y	⭐️ 4.8 (45)
Monthly Rental \| San Diego \| 4 Bedrooms \| Pool	$54,922	$246	61%	4	3	31	$200	✅	❌	❌	Y / Y	⭐️ 3 (1)
Entertainers Eden! 4BR Retreat w/ Pool & Spa	$43,541	$322	36%	4	2	14	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (8)
Lovely, clean 4br/2ba home with pool	$28,768	$262	30%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (117)
Chic Chula Vista Home: 10 Mi to Downtown San Diego	$59,314	$219	74%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Country Club Home w/ Jacuzzi	$81,126	$434	48%	4	2.5	5	$295	❌	✅	✅	Y / Y	⭐️ 5 (22)
Castle Home, Game room/pool/spa/waterslide	$63,323	$1,170	14%	5	3	2	$350	✅	✅	❌	N / Y	⭐️ 4.5 (86)
Relaxing Vista Oasis w/ Pool & Spa!	$64,399	$345	51%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Luxury Retreat ~ Imperial Beach!	$43,064	$318	37%	4	2	31	$300	✅	❌	✅	Y / Y	⭐️ 0 (2)
Relaxing Chula Vista, San Diego County Family Home	$33,129	$431	21%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Saltwater Pool, Jacuzzi & Gym – 4BR Modern Retreat	$115,780	$1,246	25%	4	2	14	$300	✅	✅	✅	Y / Y	⭐️ 5 (2)
1420-Updated Coastal Imperial Beach Rental	$60,024	$200	82%	4	3	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

8.39% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,089	$2,179	$3,269	$4,359	$5,448	$10,897	$32,692
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	$1,089	$2,179	$3,269	$4,359	$5,448	$10,897	$32,692

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.39%

Payback Period Days

4348

Return on Investment

8.39%

2886 Cagayan Ave San Diego, California, 92154

5 bed • 3.5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$77,928

Annual Revenue

BNBCalc predicts this property will get $381 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$74,034

Avg annual revenue

56%

Avg occupancy rate

$381

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

$30k

$70k

$110k

$155k

$1,090

Profit

Revenue

$77,928

Operating Expenses

$22,131

Operating Income

$55,798

Net Effective Rent

$54,708

Profit (Cash Flow)

$1,090

$12,975

Cash Investment

Renos & Furnishing

$12,875

Setup Costs

$100

Total

$12,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

8.39%

Payback Period Days

4348