BNBCalc Short Term Rental Investment Analysis 432 Edgehill Ln, Oceanside, CA, 92054

2 bed • 1 bath • 6 guests • $1,285,900

BNB

Calc

Annual Revenue

$61,799

Profit (Cash Flow)

-$46,657

Cap Rate

3.1%

Annual Revenue

$61,799

AirDNA projects $269/night at 71% occupancy ($69,757). Airbtics projects $235/night at 72% occupancy ($61,799). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 72% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,562	$62,838	$82,779	$103,537
Occupancy	66%	76%	80%	88%
Nightly Rate	$199	$218	$271	$308

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern coastal getaway w/ a beautiful garden	$57,823	$197	78%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (81)
"Inn Bloom" on Fire Mountain	$60,237	$174	93%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (435)
Breezy 2BR Mountainview Dog Friendly \| Hot Tub	$27,121	$214	29%	2	1	2	$275	❌	✅	✅	Y / Y	⭐️ 4.8 (21)
The Oceanside Bungalow	$65,480	$210	82%	2	1	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (92)
Modern Coastal Private Home	$55,344	$197	71%	2	1	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (111)
Sunnyside Cottage w/Hot Tub & BBQ! Close to Beach!	$42,208	$153	72%	2	1	2	$145	❌	✅	❌	Y / Y	⭐️ 4.5 (174)
Seascape - Entire Beach Cottage\|Long term welcome!	$52,062	$200	68%	2	1	2	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (154)
Carlsbad Overlook: amazing views	$50,285	$159	79%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (297)
Newly Renovated home to enjoy close to the beach.	$61,427	$202	80%	2	1	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (184)
Cozy Cottage - Great for Small Families Walk Beach	$78,243	$217	97%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (342)
Oceanside Beachy Condo with Balcony Views of Waves	$30,172	$118	65%	2	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (83)
270° Patio Ocean Views \| Walk Score 85 \| W/D	$77,193	$257	81%	2	2.5	36	$200	❌	❌	❌	Y / Y	⭐️ 5 (205)
Stylish Ocean Front Condo - Breathtaking views	$122,497	$458	72%	2	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (48)
Beach & Downtown-Adjacent, Freestanding House	$58,154	$313	49%	2	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (250)
Charming Beachfront Rental P1615-2	$70,292	$234	78%	2	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (65)
BEACHFRONT STRAND COTTAGE 2 BED 1 BATH UPPER UNIT	$65,557	$215	79%	2	1	2	$199	❌	❌	✅	N / Y	⭐️ 5 (104)
Oceanside Beach style King & 2 queen beds	$52,519	$212	66%	2	2	1	$45	✅	✅	❌	Y / Y	⭐️ 5 (229)
A304 North Coast Village-2-Story w/ Ocean View	$61,670	$211	77%	2	2	1	$550	✅	✅	❌	Y / Y	⭐️ 5 (40)
G115 - Custom Luxury Remodel Oceanviews Throughout	$70,518	$236	75%	2	2	1	$520	✅	❌	❌	Y / Y	⭐️ 5 (8)
G317 North Coast Village Huge deck w/ Great Views	$64,084	$219	78%	2	2	1	$520	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
Ocean Views & Coastal Breezes Sun, Fun, Stay, Play	$66,910	$271	62%	2	2	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (149)
A301 North Coast Village	$61,707	$260	62%	2	2	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (140)
#F-307 Mar Vista Getaway StayCoastal Vacations	$84,168	$308	67%	2	2	1	$288	✅	✅	❌	Y / Y	⭐️ 5 (9)
G218 North Coast Village-South Facing-Ocean View	$52,064	$206	67%	2	2	1	$515	✅	✅	❌	Y / Y	⭐️ 5 (41)
Penthouse B: Luxury w Rooftop deck & Ocean View!	$95,128	$293	88%	2	2	2	$189	✅	✅	❌	Y / Y	⭐️ 5 (285)
Remodeled North Coast Village Stunner by the Beach	$108,462	$316	93%	2	2	3	$150	✅	✅	❌	Y / N	⭐️ 0 (1)
Penthouse F-305 Ocean, harbor views Steps 2 Beach	$56,488	$269	56%	2	2	2	$225	✅	✅	❌	N / Y	⭐️ 4.5 (32)
Stay Beachside in Carlsbad Village w/ Private Yard	$74,066	$288	66%	2	1	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (186)
Oceanside Charm: ~1 Mi to Beach & Dog-Friendly!	$57,022	$187	80%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (65)
Blue Lagoon - South Oceanside	$71,596	$236	80%	2	1.5	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (47)
Beach House Dream - walk to beach, pier, and food	$47,411	$254	51%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (93)
Carlsbad Paradise 2 - Near Beach	$51,184	$180	76%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
O’side Beach Retreat	$54,987	$187	77%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (50)
Pano Ocean Views ★ Walk To Beach, Shops, Dining	$67,974	$233	79%	2	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (179)
Scenic Beachfront Duplex P1029-0	$96,342	$304	83%	2	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Pacific View Bungalow with Tiny House	$76,177	$271	73%	2	2	1	$129	❌	❌	✅	Y / Y	⭐️ 5 (452)
Newly Remodeled Condo. Private Patio Ocean Views	$53,431	$344	41%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (8)
POINT BREAK HOUSE 2Kings, 1BLK to Sea! NFL Ticket!	$74,574	$212	94%	2	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (168)
Cozy 2BR Bungalow by the beach, coffee, and dining	$34,568	$151	59%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (90)
Modern Beach House on the Sand, Newly Upgraded	$80,953	$272	77%	2	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (47)

Return Metrics

-15.44% 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)	-$46,657	-$93,314	-$139,972	-$186,629	-$233,286	-$466,573	-$1,399,721
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,632	$26,044	$40,283	$55,401	$71,451	$167,828	$1,028,720
Down Payment	$257,180	$257,180	$257,180	$257,180	$257,180	$257,180	$257,180
Property Appreciation	$38,577	$78,311	$119,237	$161,391	$204,810	$442,242	$1,835,316
Total Return	$261,732	$268,221	$276,729	$287,343	$300,154	$400,676	$1,721,495

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.44%

Cap Rate

3.11%

Return on Investment

1.5%

432 Edgehill Ln Oceanside, California, 92054-2167

2 bed • 1 bath • 6 guests

Purchase Price

Est. $6,168/mo

Inquire about this property

Contact Agent

$1,285,900

Zestimate

Oceanside

Guide

Zoning

Guide

Laws

-56

Airbnb Investor Score

-$46,657

Annual Profit

3.1%

Cap Rate

-15.4%

Cash on Cash

$61,799

Annual Revenue

BNBCalc predicts this property will get $235 per night with 72% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$64,702

Avg annual revenue

72%

Avg occupancy rate

$235

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

$60k

$90k

$125k

-$46,657

Profit

Revenue

$61,799

Operating Expenses

$21,714

Operating Income

$40,085

Mortgage & Taxes

$86,743

Profit (Cash Flow)

-$46,657

$302,007

Cash Investment

Down Payment

$257,180

Renos & Furnishing

$6,250

Closing Costs

$38,577

Total

$302,007

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.44%

Cap Rate

3.11%

Return on Investment

1.5%

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

$61,030

Deductible property tax

$12,730

Your total deduction

$174,912

Your adjusted annual income

$150,000 - $174,912 = -$24,912

Taxes on -$24,912 (30%)

-$7,474

Your old tax bill

$45,000

Your new tax bill

-$7,474

Estimated tax savings

$52,474

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