BNBCalc Short Term Rental Investment Analysis 4205 Mason St, San Diego, CA 92110

5 bed • 4 bath • 15 guests • $2,100,000

BNB

Calc

Annual Revenue

$236,561

Profit (Cash Flow)

$50,469

Cap Rate

9.1%

Annual Revenue

$236,561

AirDNA projects $1,062/night at 53% occupancy ($205,581). Airbtics projects $1,012/night at 64% occupancy ($236,561). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $1,012 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$151,854	$226,235	$349,270	$519,496
Occupancy	51%	66%	81%	87%
Nightly Rate	$801	$920	$1,158	$1,604

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ocean Beach / Pt Loma - Close Beach Quiet Street	$109,259	$467	62%	5	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (171)
San Diego! Sleeps 12! Walk to Restaurants! 3 decks	$244,799	$821	80%	6	5	2	$400	✅	❌	❌	Y / Y	⭐️ 5 (40)
1 to 16 Guests - 360 Degree City & Ocean Views	$242,226	$1,235	52%	5	5	3	$495	❌	✅	✅	Y / Y	⭐️ 5 (75)
1 to 20 Guests - Views of San Diego Bay & Downtown	$223,348	$992	60%	6	5	3	$495	❌	❌	✅	Y / Y	⭐️ 5 (163)
VILLA MAGNIFICA Oceanfront Home with Pool, Hot Tub	$249,867	$1,158	58%	6	6	4	$499	✅	✅	✅	Y / Y	⭐️ 4.7 (35)
Luxury Home w/ 300° Views - 4 King Beds- Sleeps 16	$486,017	$1,781	73%	5	3	2	$399	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Ocean Front 5 BR w/ Sunset Views & Backyard	$246,901	$860	76%	5	2	3	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Ocean Views from all 5 Luxury Suites	$312,878	$1,028	83%	5	5	4	$550	❌	✅	✅	Y / Y	⭐️ 5 (48)
Hidden Beach Oasis, 2 Blks to Sand, A/C, Pets Ok!	$197,494	$610	86%	5	3	4	$465	❌	❌	✅	Y / Y	⭐️ 4.8 (185)
OB Family Retreat - Great for a large families	$180,753	$520	87%	5	3	30	$539	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Beach Break Family Retreat.	$307,037	$915	86%	6	3	30	$689	❌	❌	✅	Y / Y	⭐️ 5 (5)
Villa Solamar-Sunset Cliffs Spectacular	$217,656	$738	78%	5	3	3	$375	❌	✅	❌	Y / Y	⭐️ 5 (29)
Large Oceanfront Home \| Hot Tub \| Game Room \| AC	$202,074	$802	67%	6	5	1	$650	✅	✅	✅	Y / Y	⭐️ 5 (13)
Sunset and Ocean Views Forever	$184,785	$906	55%	5	5	4	$400	❌	✅	✅	Y / Y	⭐️ 4.9 (40)
Domus Rodrigo: Nourish Your Soul in Old Town	$151,924	$1,124	35%	5	4	3	$495	✅	✅	✅	Y / Y	⭐️ 5 (48)
3212 Browning - Get to the Point	$206,035	$1,161	47%	5	4	3	$395	❌	✅	✅	Y / Y	⭐️ 4.2 (16)
Live San Diego - Entire 5 BR Home 3 Bath	$136,011	$382	95%	5	3	2	$350	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
☆🏘 Breathtaking 180º Views 🏝Hot Tub🏝 5☆ Reviews	$212,017	$1,142	50%	6	4	4	$299	❌	✅	❌	Y / Y	⭐️ 4.9 (67)
Lilas Ocean Beach Villa	$134,898	$495	72%	5	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (125)
Cabo Hermosa	$600,654	$1,789	91%	5	3	3	$552	❌	✅	✅	Y / Y	⭐️ 5 (8)
VILLA MAR VISTA-Spacious Oceanfront Home with Pool	$298,030	$1,175	68%	6	4	3	$499	✅	✅	✅	Y / Y	⭐️ 4.8 (36)
VILLA SUNSET MODERN - Spectacular Oceanfront Home	$300,572	$1,179	68%	5	4	4	$499	✅	✅	✅	Y / Y	⭐️ 4.8 (28)
☆🏘 Breathtaking 180º Views 🏝Hot Tub🏝 5☆ Reviews	$158,584	$1,111	39%	6	4	40	$199	❌	✅	❌	Y / Y	⭐️ 5 (137)
CABO HERMOSA- incredible upscale vacation property	$389,521	$1,166	90%	5	3	4	$499	✅	✅	✅	Y / Y	⭐️ 5 (30)
OMG Views! Spacious-Modern, Jacuzzi, Beach & City	$234,214	$761	82%	5	4	4	$400	❌	✅	❌	Y / Y	⭐️ 4.8 (96)
Stunning Ocean-view Oasis w/ Pool, Spa & Patio	$279,641	$924	81%	5	4	4	$540	✅	✅	❌	Y / Y	⭐️ 4.9 (65)
Maven by AvantStay \| 5mins to the Beach + Views	$183,356	$829	57%	5	4	1	$515	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Sunset Cliffs Hideaway	$149,521	$900	44%	5	3	3	$380	✅	❌	❌	Y / Y	⭐️ 5 (19)
Private Pool & Hot Tub-walk to beach, pet friendly	$222,461	$917	65%	5	3	3	$400	✅	✅	✅	Y / Y	⭐️ 4.8 (16)
5000 sq ft- Bay City Views Near Beaches !!!	$197,760	$838	62%	5	4	3	$495	❌	❌	✅	Y / Y	⭐️ 5 (15)
Keats Buyout	$90,740	$984	24%	6	7	2	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Remodeled 5BR Dog Friendly \| Pool \| Hot Tub	$74,408	$535	38%	5	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.2 (23)
Best Home in Coronado! 6 bed 6 Bath 6000 sqft.	$119,389	$1,064	30%	6	6	26	$350	✅	✅	✅	Y / Y	⭐️ 4.8 (4)
NEW Stunning Paradise Villa: Pool–Game Room–WOW!	$241,482	$799	82%	5	3	1	$249	✅	✅	❌	Y / Y	⭐️ 4.7 (9)
Ocean front luxury	$471,768	$1,674	77%	5	6	25	$450	❌	✅	✅	Y / Y	⭐️ 5 (17)
Last Minute Special! Ocean Beach 5BR Pool Paradise	$201,294	$826	65%	5	4	5	$225	✅	❌	✅	Y / Y	⭐️ 4.9 (52)
Coronado Designer Five Bedroom Home near the Beach	$122,746	$1,597	21%	5	5	28	$475	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Charming, historical, beach home	$200,377	$800	63%	6	5	7	$750	❌	✅	✅	Y / Y	⭐️ 5 (1)
Casa Cordova	$261,000	$2,500	28%	6	4	5	$600	✅	✅	❌	Y / Y	⭐️ 5 (5)
Luxurious Pool Retreat with Breathtaking Views	$366,000	$1,000	100%	5	5	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

10.17% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$50,468	$100,937	$151,406	$201,875	$252,344	$504,688	$1,514,066
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,680,000	$1,680,000	$1,680,000	$1,680,000	$1,680,000	$1,680,000	$1,680,000
Down Payment	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000
Property Appreciation	$63,000	$127,890	$194,726	$263,568	$334,475	$722,224	$2,997,251
Total Return	$2,213,468	$2,328,827	$2,446,133	$2,565,444	$2,686,819	$3,326,913	$6,611,317

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.17%

Cap Rate

9.14%

Return on Investment

27.03%

4205 Mason St San Diego, CA, 92110

5 bed • 4 bath • 15 guests

Purchase Price

Est. $10,072/mo

This property is for sale!

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$50,468

Annual Profit

9.1%

Cap Rate

10.2%

Cash on Cash

$236,561

Annual Revenue

BNBCalc predicts this property will get $1,012 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% 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.

$235,237

Avg annual revenue

64%

Avg occupancy rate

$1,012

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

$75k

$245k

$415k

$600k

$50,469

Profit

Revenue

$236,561

Operating Expenses

$44,433

Operating Income

$192,128

Mortgage & Taxes

$141,659

Profit (Cash Flow)

$50,469

$496,000

Cash Investment

Down Payment

$420,000

Renos & Furnishing

$13,000

Closing Costs

$63,000

Total

$496,000

DSCR Ratio

Strong

1.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.17%

Cap Rate

9.14%

Return on Investment

27.03%

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

$99,668

Deductible property tax

$20,790

Your total deduction

$159,369

Your adjusted annual income

$150,000 - $159,369 = -$9,369

Taxes on -$9,369 (30%)

-$2,811

Your old tax bill

$45,000

Your new tax bill

-$2,811

Estimated tax savings

$47,811

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -