BNBCalc Short Term Rental Rental Arbitrage Analysis 2915 E St, San Diego, CA, 92102

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$75,372

Profit (Cash Flow)

$10,433

Cash on Cash Return

121.3%

Annual Revenue

$75,372

AirDNA projects $308/night at 67% occupancy ($75,371). Airbtics projects $257/night at 71% occupancy ($66,646). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,407	$63,164	$97,717	$127,060
Occupancy	61%	73%	81%	90%
Nightly Rate	$188	$229	$320	$375

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Golden Hill City Charmer	$78,938	$354	60%	3	4	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (58)
Casa Urbana -3BR/3BA- Modern Retreat	$53,835	$168	83%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Family + Pet Friendly Home Centrally Located	$51,365	$190	71%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.7 (297)
White Column Manor in Golden Hill	$30,537	$114	66%	3	1	4	$175	❌	❌	✅	N / Y	⭐️ 4.7 (62)
Hot Tub. A/C. Laundry. 2 Parking Spots. Orchard.	$68,961	$223	81%	3	1	1	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (120)
Cozy 3bedroom home near main attractions	$39,935	$232	43%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (33)
Modern Spa Beach Getaway	$52,234	$177	76%	3	2	1	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (78)
3BR Craftsman w/ King Bed - Downtown/Zoo/Beaches	$57,733	$221	70%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (73)
Beautiful Fruit Trees+Dogs Welcome+Parking+Quiet	$48,580	$129	94%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (151)
Historic Post Office loft 4 Bed + firepit Near Zoo	$83,794	$296	75%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Historic Golden Hill Post Office - 3 BR w fire pit	$68,965	$226	81%	3	2	2	$245	❌	❌	✅	Y / Y	⭐️ 4.9 (160)
Pink Door Guest House - Upscale city oasis w A.C.	$64,760	$188	91%	3	2	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (76)
Apartment in Trendy Neighborhood	$35,811	$126	74%	3	2	3	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
NEW Lux Ultimate w/Rooftop Steps to Downtown & Zoo	$79,727	$323	65%	3	3	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (30)
Recently Remodeled 3bd/1ba Home in Golden Hill!	$141,872	$456	81%	3	1	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
4 Bed PenthouseRooftop viewFirepit* Near Zoo	$92,679	$315	78%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Historic Golden Hill Bungalow - Dog Friendly	$96,827	$420	62%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
STUNNING Urban Farmhouse Minutes from Downtown	$48,727	$204	60%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (206)
Brunch House 3bd/2 Amazing Baths. Private yard.	$60,707	$207	75%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (160)
Newly Renovated 3BR Grant Hill Getaway close to DT	$51,906	$147	90%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (187)
Craftsman House on Park- Family Friendly Near Zoo	$85,211	$292	78%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Cozy Craftsman: Sunny San Diego	$79,419	$250	85%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Beautiful Craftsman home - short walk to downtown	$48,822	$269	49%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (130)
Casa Barrio- Cozy 3 Bedroom home in San Diego	$57,361	$213	73%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (83)
Open Thanksgiving (December special rate)	$42,098	$174	63%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (242)
Newly Restored 1893 Victorian Stanton Residence	$69,739	$319	58%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (83)
1. Amazing comfort in Modern Historical District	$119,923	$373	86%	3	2	3	$227	❌	❌	❌	Y / Y	⭐️ 5 (98)
San Diego Home w/ Patio, 1 Mi to Balboa Park!	$49,635	$188	61%	3	2	2	$284	❌	❌	❌	Y / Y	⭐️ 5 (13)
Ocean View Lodge, 7min to Dwntwn, 10min Beaches	$49,103	$312	43%	3	1	31	$210	❌	❌	✅	Y / Y	⭐️ 5 (1)
7Beds, 3Bedrms, central location	$55,824	$188	76%	3	2	1	$180	❌	❌	✅	Y / N	⭐️ 4.5 (46)
2. Amazing Comfort Family Reunion J street	$102,359	$341	81%	3	2	4	$227	❌	❌	❌	Y / Y	⭐️ 5 (97)
Bright 3 Bed 2 Bath near Downtown. Sleeps 9	$130,114	$395	90%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (125)
Resort Perks: Lookout Suite + kitchen + game tent	$54,926	$218	68%	3	1	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (5)
Ocean View Lodge, 7min To Dwntwn! Free Parking!	$35,895	$165	48%	3	1	4	$285	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
4. Family Reunion Historic Sherman Height	$109,597	$354	83%	3	2	4	$190	❌	❌	❌	Y / Y	⭐️ 5 (144)
Relaxing Getaway Minutes from Downtown and Beaches	$56,613	$270	57%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (74)
Resort Perks: 10 beds, Ocean Loft, tent & kitchen	$105,649	$404	70%	3	2	2	$205	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
5 min from Zoo & Beach! New hot tub! Sleeps 8!	$128,820	$350	99%	3	2	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (19)
Craft #9 San Diego Rooftop Home	$59,730	$320	51%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Resort Perks: 7 beds, Bungalow, full kitchen, deck	$54,060	$206	70%	3	2	3	$150	❌	❌	✅	N / Y	⭐️ 4.9 (19)

Return Metrics

121.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,433	$20,866	$31,300	$41,733	$52,167	$104,334	$313,002
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	$10,433	$20,866	$31,300	$41,733	$52,167	$104,334	$313,002

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

121.31%

Payback Period Days

301

Return on Investment

121.31%

2915 E St San Diego, California, 92102

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,849

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$75,372

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $308/night at 67% occupancy ($75,371.75). Airbtics projects $257/night at 71% occupancy ($66,646).

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$70,069

Avg annual revenue

71%

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

$30k

$65k

$105k

$145k

$10,433

Profit

Revenue

$75,372

Operating Expenses

$21,798

Operating Income

$53,573

Net Effective Rent

$43,140

Profit (Cash Flow)

$10,433

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

121.31%

Payback Period Days

301