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 3059 Lloyd St

4 bed β€’ 3 bath β€’ 8 guests β€’ $0

BNB

Calc

Annual Revenue

$126,075

Profit (Cash Flow)

$37,685

Cash on Cash Return

347.3%

Annual Revenue

$126,075

AirDNA projects $523/night at 65% occupancy ($124,164). Airbtics projects $523/night at 66% occupancy ($126,074). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 66% occupancy rate, $523 rate per night.

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

Percentiles25%50%75%90%
Revenue$91,327$117,418$167,143$197,388
Occupancy58%64%74%81%
Nightly Rate$419$478$594$641

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
Family Friendly 4/2, AC with Yard, Toys

No image available

$82,214
$303
71%
422$190βŒβŒβœ…Y / Y⭐️ 4.8 (221)
Best of San Diego with ease

No image available

$101,528
$395
64%
422$269❌❌❌Y / Y⭐️ 4.8 (236)
New, Modern, Bay/Ocean Views! Cozy Home

No image available

$148,037
$596
65%
423$215❌❌❌Y / Y⭐️ 4.9 (64)
Resort Style Living with Pool, Spa, and Bay Views!

No image available

$150,269
$608
64%
433$290βœ…βœ…βœ…Y / Y⭐️ 5 (235)
New Listing: Big House & Views

No image available

$103,541
$474
56%
432$250βœ…βŒβœ…Y / Y⭐️ 4.8 (53)
Bay Park Beauty - new listing

No image available

$144,148
$483
80%
433$300βŒβœ…βœ…Y / Y⭐️ 5 (36)
Spacious Bay Park Home - Family/Group Friendly

No image available

$141,646
$417
91%
421$250❌❌❌Y / Y⭐️ 5 (28)
Modern Coastal: Sleeps 10! GAMES&SPA Mile to Beach

No image available

$129,372
$590
56%
422$300βŒβœ…βœ…Y / Y⭐️ 5 (25)
Ocean View* Mission Bay*King Master*Spacious4BR3BA

No image available

$123,512
$425
75%
432$190❌❌❌Y / Y⭐️ 5 (116)
SPECTACULAR BAY & OCEAN VIEWS RESORT HOME W POOL

No image available

$154,237
$946
44%
447$375βœ…βœ…βœ…Y / Y⭐️ 5 (3)

Return Metrics

347.32% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$37,685$75,370$113,055$150,740$188,425$376,851$1,130,555
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$37,685$75,370$113,055$150,740$188,425$376,851$1,130,555

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

347.32%

Payback Period Days

105

Return on Investment

347.32%

property-location

3059 Lloyd St San Diego, California, 92117-6033

4 bed β€’ 3 bath β€’ 8 guests

Agent

Inquire about this property

Contact Agent

$4,995

Zestimate

San Diego

Guide

Zoning

Market

Guide


Laws


Market Data

$126,075

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $523/night at 65% occupancy ($124,164.69). Airbtics projects $523/night at 66% occupancy ($126,074).

Top 41% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$127,850

Avg annual revenue

66%

Avg occupancy rate

$523

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$80k

$105k

$130k

$155k

Sign up to see the data on 10 all comparables

$37,685

Profit

Revenue

$126,075

Operating Expenses

$28,390

Operating Income

$97,685

Net Effective Rent

$60,000

Profit (Cash Flow)

$37,685

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

347.32%

Payback Period Days

105