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 Rental Arbitrage Analysis 2974 Mission Village Dr

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$78,126

Profit (Cash Flow)

$9,373

Cash on Cash Return

109.0%

Annual Revenue

$78,126

AirDNA projects $380/night at 58% occupancy ($80,499). Airbtics projects $310/night at 69% occupancy ($78,125). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $310 rate per night.

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

Percentiles25%50%75%90%
Revenue$52,827$75,924$109,830$150,396
Occupancy60%70%81%90%
Nightly Rate$231$285$355$440

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
Modern Luxe Mission Valley 3 BR with Game Room

No image available

$98,364
$552
46%
332$160❌❌❌Y / Y⭐️ 4.9 (37)
High-end Retreat in Uptown Newly Remodeled

No image available

$187,344
$645
78%
332$160❌❌❌Y / Y⭐️ 4.8 (137)
A Unique North Park Retreat

No image available

$54,931
$206
70%
312$85❌❌❌Y / Y⭐️ 5 (652)
Spacious, Summer Dream House in University Heights

No image available

$81,048
$262
82%
312$149❌❌❌Y / Y⭐️ 4.9 (110)
CHI | Serene Home | Parking | Beach + Balboa Park

No image available

$89,830
$339
69%
332$135❌❌✅Y / Y⭐️ 4.8 (121)
SHUI | Self Check-In | 12min Beach & Attractions

No image available

$76,841
$266
76%
332$135❌❌✅Y / Y⭐️ 4.8 (203)
Family Fun! Patio+Parking & min to zoo/beach/dntn

No image available

$58,810
$252
62%
312$200❌❌❌Y / Y⭐️ 4.8 (22)
Iconic | Designer Residence at Adams Ave Theater!

No image available

$59,529
$209
75%
312$150❌❌❌Y / Y⭐️ 4.9 (53)
Charming Centrally Located Stay in San Diego

No image available

$35,559
$299
31%
312$150❌❌❌Y / Y⭐️ 4.9 (21)
Cool 3 Bedroom Near Everything!

No image available

$50,895
$429
30%
312$250❌❌✅Y / Y⭐️ 4.5 (26)
Central_Clean San Diego 3bed/2bath home w/backyard

No image available

$82,710
$313
69%
324$195❌❌❌Y / Y⭐️ 5 (71)
Serenity in San Diego with Amazing Canyon Views!

No image available

$52,051
$180
74%
322$150❌❌❌Y / Y⭐️ 4.9 (226)
Fire Pit/King Bed/Garden Patio/BBQ/Stocked Kitchen

No image available

$74,779
$192
94%
312$165❌❌✅Y / Y⭐️ 4.8 (310)
Central SD - Family & Pet Friendly Home!

No image available

$79,216
$247
84%
323$389❌✅✅Y / Y⭐️ 4.2 (13)
Poolside Paradise in Central SD

No image available

$121,563
$425
77%
322$250✅✅❌Y / Y⭐️ 4.9 (79)
★AMAZING 3B2B HOME IN SAN DIEGO★

No image available

$43,407
$190
59%
322$219❌❌❌Y / Y⭐️ 4.7 (62)
North Park 3 Bed Parking & WiFi, 15 min to Beach!

No image available

$57,799
$168
94%
312$0❌❌✅Y / Y⭐️ 4.5 (9)
Sunny San Diego Home w/ Private Yard & Grill!

No image available

$121,606
$540
60%
312$258❌❌✅Y / Y⭐️ 4.4 (8)
Linda Vista Home

No image available

$64,212
$255
63%
322$200✅✅✅Y / Y⭐️ 4.8 (224)
Clairemont Paradise Getaway

No image available

$117,064
$341
90%
322$175❌❌❌Y / Y⭐️ 4.9 (94)
Stylish & Chic 3BR Retreat | 10 Mins to Downtown!

No image available

$46,174
$192
60%
322$160❌❌❌Y / Y⭐️ 4.7 (114)
Central SoCal Coastal Escape

No image available

$35,263
$246
37%
322$195❌❌❌N / Y⭐️ 4.5 (41)
AURA | Stylish Home | Yard + Game Room + Mini Golf

No image available

$98,405
$330
78%
322$135❌❌✅Y / Y⭐️ 4.8 (155)
Newly Remodeled North Park Home

No image available

$63,759
$425
38%
321$150❌❌❌Y / Y⭐️ 5 (267)
Hot Tub & Luxury Home in the Heart Of San Diego!

No image available

$111,140
$310
92%
322$200❌✅✅Y / Y⭐️ 5 (104)
★3B2B REMODELED HOME IN SAN DIEGO★

No image available

$47,554
$183
71%
322$0❌❌❌Y / Y⭐️ 4.8 (56)
★ Relax/Recharge here ★ Close to All Attractions!

No image available

$76,319
$300
67%
323$195✅❌✅Y / Y⭐️ 5 (136)
Peaceful Canyon Retreat in the Heart of San Diego

No image available

$147,475
$544
73%
323$150❌❌✅Y / Y⭐️ 5 (47)
Mission Heights Home

No image available

$72,952
$261
70%
322$200❌✅✅Y / Y⭐️ 4.8 (217)
Sam & Tecla Spanish Cottage

No image available

$69,224
$225
81%
322$250❌❌✅Y / Y⭐️ 4.9 (80)
Prime location! Walk to lively Adams Ave!

No image available

$64,055
$201
86%
324$195❌❌❌Y / Y⭐️ 4.8 (185)
Campus Loft

No image available

$54,979
$234
59%
323$275❌❌✅Y / Y⭐️ 4.9 (23)
3 BDRM. Walkable & Charming. Great location!

No image available

$75,225
$293
65%
322$200❌❌❌Y / Y⭐️ 4.8 (375)
3 BR Urban Oasis with Pool and Spa in Great Area

No image available

$130,253
$381
92%
323$240✅✅❌Y / Y⭐️ 5 (84)
Cali Cottage | Spacious Outdoors | Perfect for Fam

No image available

$119,888
$406
77%
3231$149❌❌✅Y / Y⭐️ 5 (318)
Centrally located in lovely Linda Vista! Sleeps 8

No image available

$84,007
$243
88%
322$200❌❌❌Y / Y⭐️ 4.8 (59)
Central and Private: 3BR + Office Retreat

No image available

$88,294
$355
67%
333$200❌❌❌Y / Y⭐️ 5 (7)
Pet-friendly space near Rady Children's & Seaworld

No image available

$77,045
$356
57%
322$180❌❌✅Y / Y⭐️ 5 (66)
Modern Luxury 3/3 Home with 360 rooftop views

No image available

$73,671
$349
56%
332$225❌❌❌Y / Y⭐️ 4.9 (23)
Spacious & Modern | New Backyard | 94 Walk Score

No image available

$85,506
$278
81%
322$149❌❌❌Y / Y⭐️ 5 (44)

Return Metrics

108.99% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,373$18,746$28,120$37,493$46,866$93,733$281,200
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$9,373$18,746$28,120$37,493$46,866$93,733$281,200

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

108.99%

Payback Period Days

335

Return on Investment

108.99%

property-location

2974 Mission Village Dr San Diego, California, 92123-3212

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$3,883

Zestimate

San Diego

Guide

Zoning

Market

Guide


Laws


Market Data

$78,126

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $380/night at 58% occupancy.Projected nightly rate is $310/night at 69% occupancy.

Top 58% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$80,718

Avg annual revenue

69%

Avg occupancy rate

$310

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

$35k

$85k

$135k

$190k

Sign up to see the data on 40 all comparables

$9,373

Profit

Revenue

$78,126

Operating Expenses

$22,156

Operating Income

$55,969

Net Effective Rent

$46,596

Profit (Cash Flow)

$9,373

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

108.99%

Payback Period Days

335