property-location

6354 Cleo St San Diego, California

4 bed • 2 bath • 12 guests

Monthly Rent

$137,547

Annual Revenue

Median of 25 comps selected by Morgan, creator of this analysis.

Avg Daily Rate
$659
Occupancy
57%

$25k

$110k

$195k

$285k

*October weekday discounts: Pool Spa Sauna View
$281,884
$182,307
$1,097
70.4%
4124462$0✅✅❌Yes / Yes✅⭐️ 4.9 (69)Profile
The Hidden Treasure Estate
$231,887
$151,554
$1,049
60.5%
4143952$0✅❌✅Yes / Yes❌⭐️ 2.35 (23)

—

Beautiful updated home in the heart of Kensington!
$225,265
$89,935
$1,866
33.1%
4105373$0❌✅❌Yes / Yes❌⭐️ 5 (11)Profile
The Hidden Treasure Estate
$205,639
$137,380
$923
61%
41439102$0✅✅✅Yes / Yes❌⭐️ 4.87 (45)Profile
Lux Villa: Heated Pool & Sauna
$201,292
$142,234
$869
63.4%
4143483$0✅❌✅Yes / Yes❌⭐️ 4.96 (137)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$9,168/mo

Avg profit / month

$1,589/mo

Best profit month

Jul $9,938

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

218.53%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.