BNBCalc Short Term Rental Investment Analysis 5777 Desert View Dr, La Jolla, CA 92037

5 bed • 3 bath • 15 guests • $1,850,000

BNB

Calc

Annual Revenue

$263,312

Profit (Cash Flow)

$90,606

Cap Rate

11.6%

Annual Revenue

$263,312

AirDNA projects $1,076/night at 67% occupancy ($263,311). Airbtics projects $925/night at 62% occupancy ($209,467). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $1,076 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$127,424	$194,590	$321,040	$455,336
Occupancy	51%	66%	76%	85%
Nightly Rate	$671	$789	$1,130	$1,434

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hillside Haven	$129,116	$504	68%	5	2	2	$280	✅	✅	✅	Y / Y	⭐️ 4.7 (229)
Large Beach Home w/ Rooftop, Walk to Everything!	$156,666	$632	66%	5	4	1	$500	❌	❌	✅	Y / Y	⭐️ 5 (18)
The Alba House in Pacific Beach	$70,850	$554	34%	5	4	3	$380	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
5BR Multifamily Home - The Jewel of Emerald St.	$79,547	$410	52%	5	2	2	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (151)
Private Oasis in La Jolla	$362,290	$1,124	85%	6	6	3	$695	✅	✅	✅	Y / Y	⭐️ 5 (19)
LA JOLLA SALE! Ocean and bay view Villa.	$249,621	$1,614	42%	5	4	3	$375	✅	✅	✅	Y / Y	⭐️ 4.9 (44)
Dual Home Retreat \| Sleeps 16 \| Prime PB Location	$223,124	$696	85%	5	5	2	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Large Beach Home \| Ocean Views \| Walk to Beach!	$167,518	$629	71%	5	5	1	$500	❌	❌	✅	Y / Y	⭐️ 5 (21)
Near Bay w/ 12 Bikes, Parking, A/C & BBQ Deck	$229,513	$676	88%	6	2	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (57)
Sonrisa 2 Unit Buyout (I & III) by AvantStay	$217,495	$739	77%	6	6	1	$575	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Dream vacation beach home 5 blocks from beach!	$197,874	$816	66%	5	4	3	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (122)
5BD Child/Pet Friendly w/ Spa & Pool Table in PB	$270,648	$1,164	61%	5	4	4	$538	✅	✅	✅	Y / Y	⭐️ 5 (45)
A Cool Place to Stay and Hangout in Pacific Beach	$234,667	$944	66%	5	5	2	$500	❌	❌	✅	Y / Y	⭐️ 5 (191)
Spacious & Modern 5BR steps to sand sleeps 15+	$177,625	$733	65%	5	2	3	$200	❌	❌	❌	N / Y	⭐️ 4.8 (113)
Beautiful Spanish Villa with Sparkling Pool	$165,049	$835	53%	6	6	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (21)
NEW 3 Story House ★ Ocean 2 Blocks ★ Water Views	$186,984	$582	87%	5	4	3	$544	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
B5368 Crystal Shores Villa	$420,297	$1,415	78%	6	6	1	$695	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Pacific Beach Paradise by Cardo \| Spacious Retreat	$156,366	$853	49%	5	4	2	$810	❌	❌	✅	Y / Y	⭐️ 5 (21)
Sonrisa 2 Unit Buyout (I & II) by AvantStay	$206,323	$747	72%	6	6	1	$575	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Beautiful Spanish Villa with Pool	$277,332	$1,302	56%	6	6	3	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (54)
Stunning, Luxurious Ocean View in Pacific Beach	$233,806	$783	80%	5	4	2	$450	❌	✅	❌	Y / Y	⭐️ 4.8 (24)
Ocean 2 Blocks ☆ Fenced Yards ☆ A/C ☆ Dogs OK	$239,832	$795	80%	6	5	3	$694	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Rooftop Patio W/ Hot Tub, A/C, Beach & Bay Views	$140,443	$537	68%	5	3	3	$420	❌	✅	❌	Y / Y	⭐️ 4.8 (45)
Decked Out Dream in Pacific Beach	$148,697	$722	55%	5	3	3	$549	❌	✅	✅	Y / Y	⭐️ 5 (24)
Perfect Family Getaway! 5 King Beds	$184,676	$640	76%	5	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (104)
OCEAN View Villa w/ Hot-tub, Pool, Fireplace	$160,682	$813	54%	5	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (19)
NEW ☆ Beach 2 Blocks ☆ Ocean Views ☆ A/C	$191,167	$685	75%	5	5	3	$544	❌	❌	❌	Y / Y	⭐️ 5 (38)
B5391 Casa Blanca	$192,242	$770	65%	5	3	1	$495	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Chill Compound W HotTub & Roofdeck!	$390,864	$1,149	91%	5	3	2	$500	❌	✅	✅	Y / Y	⭐️ 5 (16)
5-Star Private Sports Resort - Lux Oasis	$435,948	$2,356	50%	6	7	4	$800	✅	✅	❌	Y / Y	⭐️ 5 (52)
Sonrisa 2 Unit Buyout (II & III) by AvantStay	$279,489	$1,000	74%	6	6	1	$575	❌	❌	✅	Y / Y	⭐️ 5 (3)
Large 5 BR W/ Outdoor Patio 2 Block to Beach in PB	$85,118	$646	36%	5	4	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Surf and Sand Family Beach House!	$180,723	$1,224	40%	5	3	4	$250	✅	✅	❌	Y / Y	⭐️ 4.6 (23)
Coastal Collective Haven 16 Guests	$242,305	$724	87%	5	4	3	$745	❌	✅	❌	Y / Y	⭐️ 5 (1)
Sea Forever in Pacific Beach!	$185,139	$656	76%	5	3	1	$376	✅	❌	✅	Y / Y	⭐️ 5 (14)
Beautiful House in the Heart of Pacific Beach	$122,626	$873	36%	5	3	2	$350	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Pool, Spa, Playground, Firepit and Beautiful Views	$349,062	$1,170	76%	5	4	1	$569	✅	✅	✅	Y / Y	⭐️ 4.8 (58)

Return Metrics

20.67% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$90,606	$181,212	$271,818	$362,424	$453,030	$906,060	$2,718,180
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,480,000	$1,480,000	$1,480,000	$1,480,000	$1,480,000	$1,480,000	$1,480,000
Down Payment	$370,000	$370,000	$370,000	$370,000	$370,000	$370,000	$370,000
Property Appreciation	$55,500	$112,665	$171,544	$232,191	$294,657	$636,245	$2,640,435
Total Return	$1,996,106	$2,143,877	$2,293,362	$2,444,615	$2,597,687	$3,392,305	$7,208,615

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.67%

Cap Rate

11.64%

Return on Investment

37.48%

5777 Desert View Dr La Jolla, CA, 92037

5 bed • 3 bath • 15 guests

Purchase Price

Est. $8,873/mo

This property is for sale!

Contact Agent

117

Airbnb Investor Score

$90,606

Annual Profit

11.6%

Cap Rate

20.7%

Cash on Cash

$263,312

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $1,076/night at 67% occupancy ($263,311.7). Airbtics projects $925/night at 62% occupancy ($209,467).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$207,647

Avg annual revenue

62%

Avg occupancy rate

$925

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

$70k

$190k

$310k

$435k

$90,606

Profit

Revenue

$263,312

Operating Expenses

$47,911

Operating Income

$215,401

Mortgage & Taxes

$124,795

Profit (Cash Flow)

$90,606

$438,250

Cash Investment

Down Payment

$370,000

Renos & Furnishing

$12,750

Closing Costs

$55,500

Total

$438,250

DSCR Ratio

Strong

1.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.67%

Cap Rate

11.64%

Return on Investment

37.48%

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

$87,803

Deductible property tax

$18,315

Your total deduction

$306,285

Your adjusted annual income

$150,000 - $306,285 = -$156,285

Taxes on -$156,285 (30%)

-$46,886

Your old tax bill

$45,000

Your new tax bill

-$46,886

Estimated tax savings

$91,886

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -