BNBCalc Short Term Rental Rental Arbitrage Analysis 3610 Mary Ln

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,260

Profit (Cash Flow)

-$33,194

Cash on Cash Return

-763.1%

Annual Revenue

$34,260

AirDNA projects $139/night at 55% occupancy ($27,922). Airbtics projects $140/night at 67% occupancy ($34,259). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,351	$31,878	$49,954	$67,188
Occupancy	53%	71%	82%	90%
Nightly Rate	$108	$120	$162	$198

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet and peaceful loft in great neighborhood.	$32,519	$155	56%	1	2	2	$75	❌	❌	❌	N / Y	⭐️ 5 (42)
Custom Casita in Escondido	$59,352	$168	94%	1	2	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (41)
Upscale Oasis Retreat with Views	$32,970	$165	52%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (20)
A countryside hilltop Wheel Estate!	$23,694	$114	55%	1	1	1	$55	❌	❌	❌	N / N	⭐️ 5 (79)
Secluded Casita in Wine Region	$33,681	$117	77%	1	1	2	$50	✅	❌	❌	N / Y	⭐️ 5 (58)
Garden Casita	$38,351	$118	86%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (107)
Charming, beautiful guesthouse for a relaxing stay	$28,768	$118	65%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (81)
Infinity Poolside Apt. In San Diego Wine Country	$73,120	$242	82%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 5 (127)
Cozy Private Room and Bathroom Near San Diego	$19,031	$112	46%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.8 (32)
Sunrise View Chateauette	$20,817	$92	60%	1	1	2	$40	✅	✅	❌	N / Y	⭐️ 5 (251)
Studio casita w/ pool	$32,300	$176	48%	1	1	2	$30	✅	✅	❌	Y / Y	⭐️ 5 (31)
San Pasqual's Secluded Suite	$37,679	$121	80%	1	1	1	$75	✅	❌	❌	N / Y	⭐️ 5 (85)
Country guest suite on 2 acres of orchard	$30,609	$108	75%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.9 (67)
Peaceful new Tiny Home on farm, steps to wineries!	$28,025	$122	59%	1	1	1	$60	❌	❌	❌	N / N	⭐️ 5 (78)
Cottage On The Greens - Studio	$56,451	$222	68%	1	1	1	$150	✅	❌	❌	N / Y	⭐️ 5 (17)
Cozy Tiny Home with Garden In N. County San Diego	$26,518	$83	80%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (91)
Spacious Home, Mountain view, Spa, near SD Safari!	$40,814	$119	89%	1	1	2	$60	❌	✅	❌	Y / Y	⭐️ 4.9 (113)
Entire space 1 bed/bath, prvt patio, kitchen	$52,330	$138	100%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (96)
Private Apartment	$26,779	$78	93%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.9 (401)
Cozy 1 BR Bungalow 10 Min from SD Wild Animal Park	$30,177	$98	77%	1	1	2	$115	❌	❌	✅	Y / N	⭐️ 4.8 (79)
Craftsman style 1-BR in Historic Old Escondido	$29,754	$99	80%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (94)
Tranquil country setting w/majestic views	$36,041	$117	83%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (58)
Lovely spacious apartment perfect for exploring SD	$57,411	$196	79%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Domaine Artefact Winery Airstream "Glamping"	$40,781	$221	50%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (13)
Spacious Private 1BD Apt w/Balcony + great views!	$36,709	$145	68%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (46)
Simple country living! 2017 park model 38ft. RV	$17,469	$84	48%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (7)
Sweet Suite Escape	$29,245	$143	54%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (18)
Charming French Chalet	$30,971	$187	44%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (24)
Airstream at Rancho de Swell	$27,998	$90	85%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (184)
View from Above Apartment.	$24,009	$114	56%	1	1	3	$80	❌	❌	✅	N / N	⭐️ 4.5 (3)
Beautiful Modern Apartment	$19,442	$166	32%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (24)
Cozy guesthouse with private entrance and patio	$34,992	$101	93%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (44)
Casita in the Vineyard. Privacy & Beauty combine.	$51,343	$162	82%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Private Camper Van with Bath & Kitchen - Escondido	$34,698	$120	79%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (19)
Sumtec Apartment	$43,114	$155	76%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
The Boho Casita	$38,297	$109	90%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (8)
Private Casita mins from Safari Park & wine trail	$35,868	$350	28%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (15)
Peaceful Country Living Escondido	$23,417	$129	44%	1	1	3	$75	❌	✅	❌	N / Y	⭐️ 5 (67)
Tranquil Wine Country Guest Suite + Saltwater Pool	$20,154	$102	54%	1	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (17)
Cozy Guest Suite minutes from Safari Park	$14,375	$153	25%	1	1	1	$30	❌	✅	❌	N / Y	⭐️ 4.8 (7)

Return Metrics

-763.07% 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)	-$33,193	-$66,387	-$99,581	-$132,775	-$165,969	-$331,938	-$995,816
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	-$33,193	-$66,387	-$99,581	-$132,775	-$165,969	-$331,938	-$995,816

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-763.07%

Payback Period Days

Return on Investment

-763.07%

3610 Mary Ln Escondido, California, 92025

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,956

Zestimate

Escondido

Zoning

Laws

$34,260

Annual Revenue

BNBCalc predicts this property will get $140 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$34,251

Avg annual revenue

67%

Avg occupancy rate

$140

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

$55k

$75k

-$33,194

Profit

Revenue

$34,260

Operating Expenses

$16,454

Operating Income

$17,806

Net Effective Rent

$51,000

Profit (Cash Flow)

-$33,194

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-763.07%

Payback Period Days