BNBCalc Short Term Rental Investment Analysis 3554 Caminito El Rincon 57, San Diego, CA 92130

2 bed • 2 bath • 6 guests • $834,888

BNB

Calc

Annual Revenue

$47,726

Profit (Cash Flow)

-$28,477

Cap Rate

3.3%

Annual Revenue

$47,726

AirDNA projects $179/night at 73% occupancy ($47,726). Airbtics projects $285/night at 71% occupancy ($73,907). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,128	$70,124	$92,634	$172,842
Occupancy	62%	75%	82%	91%
Nightly Rate	$191	$251	$302	$509

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Centrally located in Del Mar Heights	$76,714	$249	82%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Ocean View Fully Furnished Home in Del Mar, CA	$184,146	$541	93%	2	3	7	$275	✅	✅	✅	Y / Y	⭐️ 5 (27)
Zen Cottage with Ocean Views	$214,076	$677	86%	2	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (58)
Darling Del Mar Beach Cottage with Ocean Views!	$188,007	$633	79%	2	3	7	$285	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Family Friendly Seahorse Cottage, walk to beach!	$85,712	$284	80%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
Turtle Retreat - Easy 2 minute walk to the Ocean!	$69,228	$239	75%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (149)
Ocean view, Del Mar beach cottage	$204,198	$621	89%	2	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (76)
The Surf in Del Mar	$94,794	$266	97%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (133)
Adorable Octopus Hideaway: 2 min walk to the beach	$88,226	$260	90%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (130)
Del Mar Heights hideway	$30,114	$121	68%	2	3	31	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Moroccan Rockin’ Solana Beach	$42,203	$142	76%	2	3	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (291)
Del Mar Beach Club-AC, pool,jacuzzi,tennis, views!	$29,210	$93	81%	2	3	6	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (114)
Let the Sea Set you Free Race Rental near Pool, Be	$45,380	$175	70%	2	3	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (5)
Private Apartment - Secluded 2 Acre Estate/Orchard	$51,291	$184	73%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (143)
Beach Condo in Great Location!	$62,122	$221	75%	2	1	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
4 Surf & Turf Del Mar Beach Club	$37,968	$173	59%	2	3	7	$275	✅	✅	❌	Y / Y	⭐️ 4.7 (39)
Del Mar Beach Club 2 Master Suites	$61,041	$269	62%	2	3	7	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Live the Beach Life in a Quaint Shell Cottage	$98,649	$296	87%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (188)
Solana Casita Charmer	$62,614	$185	91%	2	1	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (64)
2 Bedrooms Walking Distance 2 DelMar Beach & Track	$94,466	$404	63%	2	1	3	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Chic and Contemporary	$56,277	$249	60%	2	2	30	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Private Beach Access \| 4 pools \| 2 hut tubs \| AC	$102,864	$290	96%	2	3	7	$200	✅	✅	❌	Y / Y	⭐️ 5 (50)
Luxurious condo in Solana Beach	$53,029	$177	80%	2	3	6	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Saltwater Soul Grandstand Getaway- Near Beach, Poo	$74,012	$254	78%	2	3	1	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Stylish Home Private Beach Access, Pool, Spa & Gym	$84,074	$320	71%	2	3	7	$250	✅	✅	✅	Y / Y	⭐️ 5 (34)
Endless Summer Ocean View Condo, Fast Wifi, Walk t	$58,304	$236	65%	2	3	1	$295	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Desirable condo along the bluff in Solana Beach!	$30,966	$225	37%	2	3	7	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (11)
Charming Townhouse Steps from the Beach	$54,643	$258	57%	2	3	6	$220	✅	✅	❌	Y / Y	⭐️ 5 (32)
"Azure Dream"-Celebrity Home in Solana Beach	$53,335	$451	31%	2	3	5	$250	✅	✅	❌	Y / Y	⭐️ 5 (5)
Second Wind - Affordable & Spacious Townhome near	$41,635	$135	83%	2	3	1	$250	✅	✅	✅	Y / Y	⭐️ 4 (2)
Seascape Front Row: Ocean Front, Pool & Spa	$96,524	$261	98%	2	3	4	$290	✅	✅	❌	Y / Y	⭐️ 5 (13)
Renovated hilltop home with patio and ocean views	$69,861	$232	81%	2	2	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (45)
Ocean views! Sea Casa in Del Mar	$125,855	$506	67%	2	2	1	$176	✅	❌	✅	Y / Y	⭐️ 4.8 (30)
Luxury condo(San Diego, Del Mar, Carmel Valley)	$35,792	$127	77%	2	2	31	$190	❌	❌	❌	Y / Y	⭐️ 5 (14)
Beach Living Near the Race Track!	$40,040	$193	54%	2	1	1	$129	❌	❌	✅	Y / Y	⭐️ 4.8 (209)
Adventure Awaits Stay & Play - Central Location -	$53,030	$214	66%	2	3	1	$250	✅	✅	❌	Y / Y	⭐️ 4.3 (6)
Pacific Perch-Breeder's Cup Beachfront Family Cond	$100,944	$439	62%	2	3	1	$250	✅	❌	❌	Y / Y	⭐️ 0 (0)
Paradise Awaits-Panoramic Ocean Views, New Remodel	$52,503	$205	69%	2	3	1	$275	✅	✅	❌	Y / Y	⭐️ 5 (8)

Return Metrics

-14.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$28,476	-$56,953	-$85,430	-$113,907	-$142,384	-$284,769	-$854,307
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$667,910	$667,910	$667,910	$667,910	$667,910	$667,910	$667,910
Down Payment	$166,977	$166,977	$166,977	$166,977	$166,977	$166,977	$166,977
Property Appreciation	$25,046	$50,844	$77,416	$104,785	$132,976	$287,131	$1,191,604
Total Return	$831,457	$828,778	$826,873	$825,766	$825,479	$837,250	$1,172,184

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.34%

Cap Rate

3.33%

Return on Investment

2.4%

3554 Caminito El Rincon 57 San Diego, CA, 92130

2 bed • 2 bath • 6 guests

Purchase Price

Est. $4,004/mo

This property is for sale!

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

-52

Airbnb Investor Score

-$28,476

Annual Profit

3.3%

Cap Rate

-14.3%

Cash on Cash

$47,726

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 73% occupancy.Projected nightly rate is $285/night at 71% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$76,606

Avg annual revenue

71%

Avg occupancy rate

$285

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

$25k

$90k

$150k

$215k

-$28,477

Profit

Revenue

$47,726

Operating Expenses

$19,884

Operating Income

$27,842

Mortgage & Taxes

$56,319

Profit (Cash Flow)

-$28,477

$198,524

Cash Investment

Down Payment

$166,978

Renos & Furnishing

$6,500

Closing Costs

$25,047

Total

$198,524

DSCR Ratio

Weak

0.49

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.34%

Cap Rate

3.33%

Return on Investment

2.4%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$39,625

Deductible property tax

$8,265

Your total deduction

$112,085

Your adjusted annual income

$150,000 - $112,085 = $37,915

Taxes on $37,915 (30%)

$11,375

Your old tax bill

$45,000

Your new tax bill

$11,375

Estimated tax savings

$33,625

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -