BNBCalc Short Term Rental Rental Arbitrage Analysis 563 Offshore Point, San Diego, CA, 92154

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$122,028

Profit (Cash Flow)

$28,164

Cash on Cash Return

219.2%

Annual Revenue

$122,028

AirDNA projects $661/night at 71% occupancy ($171,412). Airbtics projects $514/night at 65% occupancy ($122,028). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $514 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$71,719	$100,940	$164,523	$322,328
Occupancy	57%	63%	77%	88%
Nightly Rate	$331	$422	$567	$972

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxe San Diego Getaway w/ Pool & Ocean Views	$124,460	$489	63%	5	4	3	$449	✅	✅	❌	Y / Y	⭐️ 5 (87)
Luxury San Diego Home w/ Pool, Spa & Views!	$101,488	$424	63%	5	3	3	$408	✅	✅	❌	Y / Y	⭐️ 5 (11)
Grand 5-Bedroom San Diego Home w/ Pool & Views!	$86,919	$338	67%	5	3	3	$399	✅	✅	❌	Y / Y	⭐️ 5 (60)
Cali Paradise w/ Pool & Views! 5 Bedroom Sleeps 15	$85,660	$366	61%	5	4	3	$399	✅	✅	❌	Y / Y	⭐️ 5 (41)
Huge 5 Bedroom San Diego Home! Near Imperial Beach	$52,947	$217	62%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (39)
Ocean’s Edge Luxury Retreat + Ocean Views + Pool	$83,533	$252	85%	5	3	2	$369	✅	✅	❌	Y / Y	⭐️ 4.4 (12)
Modern Oasis - Pool, Spa, Great Location 5BR/4BA	$113,549	$494	61%	5	4	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (142)
Outdoor Bar/Jacuzzi/~1 Mile DriveAway Bayfront Dev	$157,183	$480	88%	5	2	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (142)
Salt Water Pool & Mini Golf Close to Downtown	$103,392	$467	58%	5	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (145)
Summer pool home with cabana close to attractions!	$81,713	$353	60%	5	4	2	$349	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
5BR Luxury Home Salt Water Pool* Hot Tub* Fire P	$110,563	$369	78%	5	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (188)
Half acre estate @theranch165	$250,571	$1,020	67%	5	3	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (15)
Luxe Family Home in Bonita w/ Private Pool & Spa!	$339,655	$1,571	57%	5	3	3	$361	✅	✅	✅	Y / Y	⭐️ 5 (5)
The Best HOUSE when you visit Tijuana(A)	$47,207	$124	97%	5	2	1	$91	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Spacious Home w/ Hot Tub 9 min to Downtown	$71,108	$223	79%	5	2	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (52)
Family Retreat- Amenities/Games/16+people	$147,529	$511	72%	5	3.5	2	$330	❌	❌	❌	Y / Y	⭐️ 4.5 (290)
Best views! 5 BDRS,Master suite,Pool table!	$129,699	$564	61%	5	3	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (117)
Summer Year Round! Hot Tub 3 Miles From Downtown	$58,582	$419	36%	5	4	2	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (185)
Hermosa Casa con Vista al Mar Cap. 50 personas	$147,110	$957	42%	5	3.5	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (42)
Beach House w/Pool, Rooftop	$62,993	$177	96%	5	5	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (58)
Cheerful beachside 5-bedroom Villa w/ pool	$123,872	$967	35%	5	5.5	1	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
5 bedroom house by the Campus and its conveniences	$38,701	$106	92%	5	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (121)
South Park Gem: Heated Pool, Walk to Dining/Shops	$147,784	$543	72%	5	3	2	$390	✅	❌	✅	Y / Y	⭐️ 5 (37)
The Glass Haus Coronado UltraModern Luxury Retreat	$258,626	$1,563	45%	5	3.5	5	$300	❌	✅	✅	Y / Y	⭐️ 5 (25)
@ Paradise villa, Top view,4600sqrt, Event/Wedding	$157,500	$611	70%	5	4	3	$480	✅	✅	✅	Y / Y	⭐️ 5 (50)
All New Ocean Front Oasis w/ Private Beach Access	$123,243	$690	45%	5	4.5	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (25)
Large Home-Heated Pool-Spa-Game Room (Sleeps 30)	$82,068	$442	49%	5	3	2	$349	✅	✅	✅	Y / Y	⭐️ 5 (77)
Gorgeous Family Retreat \| Games, FirePit & Parking	$90,258	$382	62%	5	3.5	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (90)
Spacious and Convenient location 5BD2BA-2400sqft	$55,378	$227	64%	5	2	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (24)
TuCasa \| Luxury 4 Story Villa in Little Italy	$192,163	$644	80%	5	3	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (34)
16 Guests, 5BR home/ 15 min. to Downtown/Gaslamp	$67,561	$303	58%	5	3	2	$188	❌	❌	❌	Y / Y	⭐️ 5 (329)
Downtown Resort: Private house, bbq, deck	$70,252	$247	75%	5	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (115)
Spacious and Bright 5-Bedroom Oasis, Pool and Yard	$93,882	$312	81%	5	3	2	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (79)
Spacious home away from home AND guest house	$100,643	$421	62%	5	3	2	$315	❌	✅	✅	Y / Y	⭐️ 5 (27)
Baja Malibu Ocean Retreat 4 King Bed Rosarito Mexi	$164,622	$576	77%	5	5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (48)
SD Resort Style Oasis w Pool / Hot tub 7 min to DT	$101,706	$537	48%	5	3	1	$425	✅	✅	❌	Y / Y	⭐️ 5 (99)
Resort Downtown: Private Beach House	$75,034	$353	56%	5	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (113)
5 BR Spacious Modern Villa with Spa	$119,429	$342	88%	5	3	2	$365	❌	✅	❌	Y / Y	⭐️ 5 (34)
Hidden Gardens: San Diego House, Relax and Play	$71,148	$415	44%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (36)
San Diego Serenity Hills_Infinity Pool_Pickleball	$283,850	$1,085	70%	5	4	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (24)

Return Metrics

219.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,164	$56,328	$84,493	$112,657	$140,821	$281,643	$844,931
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	$28,164	$56,328	$84,493	$112,657	$140,821	$281,643	$844,931

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

219.17%

Payback Period Days

166

Return on Investment

219.17%

563 Offshore Point San Diego, California, 92154

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$122,028

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $661/night at 71% occupancy ($171,412.66). Airbtics projects $514/night at 65% occupancy ($122,028).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$119,339

Avg annual revenue

65%

Avg occupancy rate

$514

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

$40k

$135k

$235k

$340k

$28,164

Profit

Revenue

$122,028

Operating Expenses

$27,864

Operating Income

$94,164

Net Effective Rent

$66,000

Profit (Cash Flow)

$28,164

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

219.17%

Payback Period Days

166