property-location

2905 Dale St San Diego, California

4 bed • 2.5 bath • 12 guests

Monthly Rent

$5,474

Zestimate

$165,285

Annual Revenue

Manual override

Avg Daily Rate
$746
Occupancy
61%

$40k

$140k

$240k

$345k

Sign up to see the data on 50 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$48,755

Profit

Revenue

$165,285

Operating Expenses

$50,842

Operating Income

$114,443

Net Effective Rent

$65,688

Profit (Cash Flow)

$48,755

$26,980

Cash Investment

Renos & Furnishing

$26,880

Setup Costs

$100

Total

$26,980

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

180.7%

Payback Period Days

201

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.