property-location

3815 Villa Terrace San Diego, California

2 bed • 1 bath • 4 guests

Manual revenue input

70th revenue percentile

 

 


$79,354

Annual Revenue

Median of 25 comps selected by bryson, creator of this analysis.

$5k

$45k

$90k

$140k

Award-Winning North Park 2BR on Balboa Park nr Zoo
$136,509
$407
81%
22412$139❌❌❌Yes / Yes❌⭐️ 4.99 (543)Profile
North Park Craftsman Oasis with Pool
$127,231
$565
62%
22412$172✅✅❌Yes / Yes❌⭐️ 4.97 (35)Profile
North Park Haven
$109,166
$313
79%
22413$361❌❌✅Yes / Yes❌⭐️ 4.95 (22)Profile
The Cozy Craftsman
$106,146
$326
76%
22412$149❌❌✅Yes / Yes❌⭐️ 4.96 (182)Profile
Perfect Location w/ Hot Tub, Parking & Office
$105,517
$276
91%
22412$184❌✅✅Yes / Yes❌⭐️ 4.95 (261)Profile

Seasonality

Break-even

$1,721/mo

Avg profit / month

$2,746/mo

Best profit month

Jul $4,688

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.