BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

5 bed β€’ 3 bath β€’ 15 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$71,719$100,940$164,523$322,328
Occupancy57%63%77%88%
Nightly Rate$331$422$567$972

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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

No image available

$124,460
$489
63%
543$449βœ…βœ…βŒY / Y⭐️ 5 (87)
Luxury San Diego Home w/ Pool, Spa & Views!

No image available

$101,488
$424
63%
533$408βœ…βœ…βŒY / Y⭐️ 5 (11)
Grand 5-Bedroom San Diego Home w/ Pool & Views!

No image available

$86,919
$338
67%
533$399βœ…βœ…βŒY / Y⭐️ 5 (60)
Cali Paradise w/ Pool & Views! 5 Bedroom Sleeps 15

No image available

$85,660
$366
61%
543$399βœ…βœ…βŒY / Y⭐️ 5 (41)
Huge 5 Bedroom San Diego Home! Near Imperial Beach

No image available

$52,947
$217
62%
532$175❌❌❌Y / Y⭐️ 5 (39)
Ocean’s Edge Luxury Retreat + Ocean Views + Pool

No image available

$83,533
$252
85%
532$369βœ…βœ…βŒY / Y⭐️ 4.4 (12)
Modern Oasis - Pool, Spa, Great Location 5BR/4BA

No image available

$113,549
$494
61%
543$250βœ…βœ…βœ…Y / Y⭐️ 5 (142)
Outdoor Bar/Jacuzzi/~1 Mile DriveAway Bayfront Dev

No image available

$157,183
$480
88%
522$235❌❌❌Y / Y⭐️ 5 (142)
Salt Water Pool & Mini Golf Close to Downtown

No image available

$103,392
$467
58%
533$350βœ…βœ…βœ…Y / Y⭐️ 5 (145)
Summer pool home with cabana close to attractions!

No image available

$81,713
$353
60%
542$349βœ…βŒβœ…Y / Y⭐️ 4.5 (24)
5BR *Luxury Home* Salt Water Pool* Hot Tub* Fire P

No image available

$110,563
$369
78%
532$250βœ…βœ…βœ…Y / Y⭐️ 5 (188)
Half acre estate @theranch165

No image available

$250,571
$1,020
67%
532$200βœ…βœ…βœ…Y / Y⭐️ 5 (15)
Luxe Family Home in Bonita w/ Private Pool & Spa!

No image available

$339,655
$1,571
57%
533$361βœ…βœ…βœ…Y / Y⭐️ 5 (5)
The Best HOUSE when you visit Tijuana(A)

No image available

$47,207
$124
97%
521$91❌❌❌Y / Y⭐️ 4.5 (13)
Spacious Home w/ Hot Tub 9 min to Downtown

No image available

$71,108
$223
79%
522$195βŒβœ…βŒY / Y⭐️ 5 (52)
Family Retreat- Amenities/Games/16+people

No image available

$147,529
$511
72%
53.52$330❌❌❌Y / Y⭐️ 4.5 (290)
Best views! 5 BDRS,Master suite,Pool table!

No image available

$129,699
$564
61%
531$180βœ…βŒβœ…Y / Y⭐️ 5 (117)
Summer Year Round! Hot Tub 3 Miles From Downtown

No image available

$58,582
$419
36%
542$225βœ…βœ…βŒY / Y⭐️ 4.8 (185)
Hermosa Casa con Vista al Mar Cap. 50 personas

No image available

$147,110
$957
42%
53.52$0βœ…βœ…βœ…Y / Y⭐️ 5 (42)
Beach House w/Pool, Rooftop

No image available

$62,993
$177
96%
552$100βœ…βŒβŒY / Y⭐️ 5 (58)
Cheerful beachside 5-bedroom Villa w/ pool

No image available

$123,872
$967
35%
55.51$0βœ…βŒβœ…Y / N⭐️ 0 (0)
5 bedroom house by the Campus and its conveniences

No image available

$38,701
$106
92%
522$150βŒβŒβœ…Y / Y⭐️ 4.5 (121)
South Park Gem: Heated Pool, Walk to Dining/Shops

No image available

$147,784
$543
72%
532$390βœ…βŒβœ…Y / Y⭐️ 5 (37)
The Glass Haus Coronado UltraModern Luxury Retreat

No image available

$258,626
$1,563
45%
53.55$300βŒβœ…βœ…Y / Y⭐️ 5 (25)
@ Paradise villa, Top view,4600sqrt, Event/Wedding

No image available

$157,500
$611
70%
543$480βœ…βœ…βœ…Y / Y⭐️ 5 (50)
All New Ocean Front Oasis w/ Private Beach Access

No image available

$123,243
$690
45%
54.52$300βœ…βŒβŒY / Y⭐️ 5 (25)
Large Home-Heated Pool-Spa-Game Room (Sleeps 30)

No image available

$82,068
$442
49%
532$349βœ…βœ…βœ…Y / Y⭐️ 5 (77)
Gorgeous Family Retreat | Games, FirePit & Parking

No image available

$90,258
$382
62%
53.52$325❌❌❌Y / Y⭐️ 5 (90)
Spacious and Convenient location 5BD2BA-2400sqft

No image available

$55,378
$227
64%
522$275βŒβŒβœ…Y / Y⭐️ 5 (24)
TuCasa | Luxury 4 Story Villa in Little Italy

No image available

$192,163
$644
80%
532$450❌❌❌Y / Y⭐️ 5 (34)
16 Guests, 5BR home/ 15 min. to Downtown/Gaslamp

No image available

$67,561
$303
58%
532$188❌❌❌Y / Y⭐️ 5 (329)
Downtown Resort: Private house, bbq, deck

No image available

$70,252
$247
75%
523$135βŒβŒβœ…Y / Y⭐️ 5 (115)
Spacious and Bright 5-Bedroom Oasis, Pool and Yard

No image available

$93,882
$312
81%
532$275βœ…βŒβŒY / Y⭐️ 4.9 (79)
Spacious home away from home AND guest house

No image available

$100,643
$421
62%
532$315βŒβœ…βœ…Y / Y⭐️ 5 (27)
Baja Malibu Ocean Retreat 4 King Bed Rosarito Mexi

No image available

$164,622
$576
77%
552$175βŒβŒβœ…Y / Y⭐️ 5 (48)
SD Resort Style Oasis w Pool / Hot tub 7 min to DT

No image available

$101,706
$537
48%
531$425βœ…βœ…βŒY / Y⭐️ 5 (99)
Resort Downtown: Private Beach House

No image available

$75,034
$353
56%
542$175❌❌❌Y / Y⭐️ 5 (113)
5 BR Spacious Modern Villa with Spa

No image available

$119,429
$342
88%
532$365βŒβœ…βŒY / Y⭐️ 5 (34)
Hidden Gardens: San Diego House, Relax and Play

No image available

$71,148
$415
44%
532$250❌❌❌Y / Y⭐️ 5 (36)
San Diego Serenity Hills_Infinity Pool_Pickleball

No image available

$283,850
$1,085
70%
541$400βœ…βœ…βœ…Y / Y⭐️ 5 (24)

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

219.17%

Payback Period Days

166

Return on Investment

219.17%

property-location

563 Offshore Point San Diego, California, 92154

5 bed β€’ 3 bath β€’ 15 guests

Agent

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).

Top 46% of comparables

Top 33% of comparables


Seasonality

Sign up to view the full seasonality chart

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 40 all comparables

$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

0%

Cash on Cash Return

219.17%

Payback Period Days

166