BNBCalc Short Term Rental Rental Arbitrage Analysis 3350 Rosecrans St, San Diego, CA, 92110

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$39,885

Profit (Cash Flow)

-$352

Cash on Cash Return

-8.1%

Annual Revenue

$39,885

AirDNA projects $203/night at 50% occupancy ($37,072). Airbtics projects $156/night at 70% occupancy ($39,884). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,601	$39,324	$53,495	$77,380
Occupancy	60%	71%	82%	92%
Nightly Rate	$122	$147	$172	$223

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Guest Space Close to Everything	$49,823	$141	95%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (37)
Old Town 1BR Short Drive to Downtown & Beaches 4.5	$38,946	$147	68%	1	1	2	$157	❌	❌	✅	Y / Y	⭐️ 5 (55)
Stylish Suite with separate bedroom near Old Town	$17,656	$130	35%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (69)
Romantic Getaway With Endless Pacific Ocean Views!	$42,271	$114	96%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (331)
Walk Everywhere! Super Central 1BR w/ Sunny Patio	$31,596	$105	74%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (358)
Fireworks+Firepit+Hammock+Beach toys+Games+BBQ!	$37,580	$127	78%	1	1	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (77)
New! Stylish Private Guest Suite. Central location	$44,867	$168	70%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (57)
Central Charmer in Unbeatable Old Town Location!	$42,048	$129	84%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (86)
Private Studio Cottage with Outdoor Patio	$43,795	$143	83%	1	1	3	$50	❌	❌	❌	N / Y	⭐️ 5 (153)
Old Town 1BR Short Drive to Downtown & Beaches 2.5	$35,095	$148	61%	1	1	2	$157	❌	❌	✅	Y / Y	⭐️ 4.5 (160)
Charming Casita with City and Bay Views	$33,957	$122	73%	1	1	2	$75	❌	❌	❌	N / N	⭐️ 5 (101)
Modern Flat And Stunning Views	$39,400	$149	71%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Coastal Contemporary Casita - Dog Friendly!	$55,985	$214	69%	1	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (118)
La Casita - Fully Updated Casita in Mission Hills	$31,367	$103	81%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (402)
Casita w/Private Pool, King Bed, Full Kitchen!	$61,695	$232	71%	1	1	1	$100	✅	❌	❌	N / Y	⭐️ 5 (148)
Updated OB bungalow, 1 mile to water, dog beach!	$37,607	$130	77%	1	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (78)
Cute Cozy & Clean Apt \| Walk to Old Town & Trolley	$23,617	$106	56%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (264)
Cozy OB Studio, 1mi to beach, pet friendly!	$36,786	$118	82%	1	1	2	$80	❌	❌	✅	N / Y	⭐️ 5 (73)
Old Town Patio & Tree Swing Casita	$43,669	$209	56%	1	1	2	$81	❌	❌	❌	Y / Y	⭐️ 5 (81)
1 BR Lakeside Charm Ocean Beach	$43,217	$164	72%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Like a hotel but w/ full kitchen, patio, parking	$47,824	$185	69%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (13)
Heart of San Diego in Old Town. Private Oasis 1	$33,763	$159	57%	1	1	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (129)
Dune’s Desert Oasis	$43,718	$139	84%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (67)
Cute Old Town Cottage near Downtown & Beaches	$33,387	$166	51%	1	1	2	$157	❌	❌	✅	Y / Y	⭐️ 4.5 (176)
"La Casita" enchanting guest house	$29,230	$253	31%	1	1	2	$80	✅	✅	❌	N / Y	⭐️ 5 (175)
windows of the world. z couples paradise pool/spa	$53,866	$237	61%	1	1	1	$175	✅	✅	❌	N / Y	⭐️ 5 (3)
Old Town Just Like Home w/Patio Casa	$47,137	$214	59%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (158)
Old Town 1BR Short Drive to Downtown & Beaches 84	$32,388	$153	52%	1	1	2	$157	❌	❌	✅	Y / Y	⭐️ 5 (66)
Bayside Studio	$32,540	$123	71%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (131)
Minimalist 1 bed by Airport & Old Town	$37,346	$106	92%	1	1	31	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
Bright, Spacious, King Bed starting 2/24	$66,958	$203	88%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (139)
Central, Stylish & Sunny 1BR \| Mins to Everywhere!	$33,824	$126	68%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (312)
Comfort 1-Bedroom Gem Close to Airport	$33,401	$101	87%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (229)
Idyllic 1BR APT in Ocean Beach	$44,147	$163	74%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
New modern home, by beach, pet friendly, parking	$62,995	$222	76%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (18)
Adorable place in Point Loma - no cleaning fee!	$44,960	$166	74%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (125)
Pt Loma Panoramic Views - 1 Bedroom Suite	$57,632	$310	50%	1	1	2	$75	❌	✅	✅	N / Y	⭐️ 5 (92)
Private Hideaway, Shelter Island, Beach & Bay	$32,016	$92	93%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (626)
The Little Pumpkin Guest House Welcomes You	$57,076	$168	92%	1	1	4	$50	❌	❌	❌	Y / Y	⭐️ 5 (160)
Newer Cozy Studio	$16,924	$90	49%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (113)

Return Metrics

-8.1% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$352	-$704	-$1,057	-$1,409	-$1,761	-$3,523	-$10,570
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	-$352	-$704	-$1,057	-$1,409	-$1,761	-$3,523	-$10,570

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.1%

Payback Period Days

Return on Investment

-8.1%

3350 Rosecrans St San Diego, California, 92110

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$39,885

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 50% occupancy.Projected nightly rate is $156/night at 70% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$40,802

Avg annual revenue

70%

Avg occupancy rate

$156

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

$15k

$35k

$50k

$70k

-$352

Profit

Revenue

$39,885

Operating Expenses

$17,185

Operating Income

$22,700

Net Effective Rent

$23,052

Profit (Cash Flow)

-$352

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-8.1%

Payback Period Days