BNBCalc Short Term Rental Investment Analysis 3887 Pell Pl 126, San Diego, CA 92130

1 bed • 1 bath • 3 guests • $719,999

BNB

Calc

Annual Revenue

$52,902

Profit (Cash Flow)

-$16,224

Cap Rate

4.5%

Annual Revenue

$52,902

AirDNA projects $204/night at 71% occupancy ($52,901). Airbtics projects $228/night at 72% occupancy ($59,958). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 71% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,127	$60,150	$86,075	$120,196
Occupancy	66%	78%	84%	91%
Nightly Rate	$167	$206	$274	$352

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pristine private home, OCEAN VIEWS - near Del Mar	$87,874	$313	75%	1	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (119)
Hilltop Tower Guest Suite with Ocean Views	$44,103	$238	49%	1	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
A Little Bit of Heaven near RSF with a pool!	$61,124	$192	83%	1	2	1	$173	✅	❌	✅	Y / Y	⭐️ 4.8 (29)
Endless Ocean Front Views! Nothing Can Compare!	$81,594	$412	54%	1	2	6	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
1 Beach cottage (near everything)	$46,608	$187	67%	1	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Ocean View Condo, Remodeled, w/ Pool, Spa & Beach	$76,125	$214	92%	1	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (4)
Ocean Front Solana Beach Condo	$71,743	$297	66%	1	2	6	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (83)
Gorgeous Farmhouse Style Guest House with Private	$111,875	$350	85%	1	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (15)
Relax Near Del Mar & La Jolla Near Fun.	$37,931	$102	95%	1	1	1	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
Serene Mango Guest Suite in Del Mar/Torrey Pines	$59,001	$258	61%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (43)
Guest Studio, Ocean & Lagoon Views, Walk to Beach	$68,127	$199	93%	1	1	7	$130	❌	❌	❌	Y / Y	⭐️ 5 (82)
Del Mar Torrey Pines With An Ocean View	$87,584	$286	82%	1	1	4	$175	❌	❌	❌	N / N	⭐️ 5 (160)
Modern - Coastal Zen Space In Del Mar	$41,526	$164	68%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (67)
Sonri 1 Bedroom Home	$58,429	$179	82%	1	2	1	$500	❌	❌	✅	Y / Y	⭐️ 5 (1)
Unique Beachfront Condo!	$63,812	$374	46%	1	2	5	$140	✅	✅	❌	Y / Y	⭐️ 5 (88)
1-Bedroom Del Mar Condo	$47,240	$272	46%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (5)
Del Mar Beach Club Oceanfront!	$73,661	$234	84%	1	2	5	$200	✅	✅	✅	Y / Y	⭐️ 5 (46)
Romantic Luxury Beachfront Getaway Penthouse	$125,462	$447	76%	1	2	7	$150	✅	✅	❌	Y / Y	⭐️ 5 (3)
Cozy Del Mar Studio	$31,332	$101	82%	1	1	1	$30	❌	❌	✅	N / N	⭐️ 4.8 (75)
Mindful Cottage with peek Ocean Views	$61,503	$214	77%	1	1	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Modern Guest Suite in North San Diego	$31,094	$99	83%	1	1	1	$60	✅	✅	❌	Y / Y	⭐️ 4.8 (84)
Ida's Derby	$36,135	$106	85%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Modern Solana Beach Guest Suite	$22,328	$173	34%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (29)
Adorable Del Mar Beach Apartment	$53,970	$177	83%	1	1	4	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
The Warm Wind Bungalow \| Solana Beach \| Racetrack	$59,101	$172	91%	1	1	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (69)
Seashore Studio Across Torrey Pines Beach Lagoons	$52,410	$140	95%	1	1	1	$260	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
One Bedroom Condo at Wave Crest Resort	$85,674	$304	77%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (114)
Studio Condo at Wave Crest Resort	$48,605	$166	80%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (365)
Del Mar Condo Steps To The Sand	$76,231	$531	38%	1	2	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (3)
Blissful Seaside Haven in Del Mar	$59,292	$216	75%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (186)
Amazing 1 Bdr Beach Resort Getaway by Del Mar Fair	$21,767	$245	22%	1	1	1	$170	✅	✅	❌	Y / Y	⭐️ 5 (16)
Sea La Vie - Cute Retro Oceanfront Stay with Beach	$47,985	$150	85%	1	1	1	$220	✅	✅	❌	Y / Y	⭐️ 4.7 (6)
Minimalist, High End Design - Solana Surf Loft	$49,281	$156	84%	1	1	7	$88	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Casita Solana / private & peaceful + big backyard	$34,383	$174	52%	1	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (155)
Chic Del Mar Beach Haven - Close to Beach & Track!	$52,804	$190	73%	1	1	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Oceanfront Penthouse at Del Mar Beach Club!	$64,378	$257	66%	1	2	6	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (9)
Private Beach Access \| Oceanfront \| Pool & Spa	$72,119	$235	83%	1	1	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (41)
Beautiful Oceanfront Condo with Endless Views	$93,802	$283	89%	1	1	7	$195	✅	✅	❌	Y / Y	⭐️ 4.8 (37)
Cute studio. Walk to beach, restaurants and more!	$45,357	$147	84%	1	1	7	$79	❌	❌	✅	Y / Y	⭐️ 5 (46)
DEL MAR BEACH Guesthouse on 20th St!	$45,430	$168	73%	1	1	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

-9.55% 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)	-$16,224	-$32,448	-$48,672	-$64,896	-$81,120	-$162,241	-$486,725
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$575,999	$575,999	$575,999	$575,999	$575,999	$575,999	$575,999
Down Payment	$143,999	$143,999	$143,999	$143,999	$143,999	$143,999	$143,999
Property Appreciation	$21,599	$43,847	$66,763	$90,366	$114,677	$247,619	$1,027,627
Total Return	$725,374	$731,398	$738,089	$745,468	$753,555	$805,376	$1,260,901

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.55%

Cap Rate

4.49%

Return on Investment

7.32%

3887 Pell Pl 126 San Diego, CA, 92130

1 bed • 1 bath • 3 guests

Purchase Price

Est. $3,453/mo

This property is for sale!

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

-28

Airbnb Investor Score

-$16,224

Annual Profit

4.5%

Cap Rate

-9.6%

Cash on Cash

$52,902

Annual Revenue

BNBCalc predicts this property will get $228 per night with 72% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$59,720

Avg annual revenue

72%

Avg occupancy rate

$228

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

$20k

$55k

$90k

$125k

-$16,224

Profit

Revenue

$52,902

Operating Expenses

$20,557

Operating Income

$32,345

Mortgage & Taxes

$48,569

Profit (Cash Flow)

-$16,224

$169,850

Cash Investment

Down Payment

$144,000

Renos & Furnishing

$4,250

Closing Costs

$21,600

Total

$169,850

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.55%

Cap Rate

4.49%

Return on Investment

7.32%

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

$34,172

Deductible property tax

$7,128

Your total deduction

$88,140

Your adjusted annual income

$150,000 - $88,140 = $61,860

Taxes on $61,860 (30%)

$18,558

Your old tax bill

$45,000

Your new tax bill

$18,558

Estimated tax savings

$26,442

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: -