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 Investment Analysis 6756 Tyrian St, San Diego, CA, 92037

4 bed β€’ 4 bath β€’ 12 guests β€’ $2,716,500

BNB

Calc

Annual Revenue

$156,471

Profit (Cash Flow)

-$60,797

Cap Rate

4.5%

Annual Revenue

$156,471

AirDNA projects $891/night at 73% occupancy ($237,565). Airbtics projects $680/night at 63% occupancy ($156,470). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $680 rate per night.

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

Percentiles25%50%75%90%
Revenue$95,753$135,172$242,387$313,678
Occupancy54%62%76%84%
Nightly Rate$472$576$846$988

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
4BR | Large Fenced Patio | Walk2beach | Fire Pit

No image available

$75,643
$324
60%
431$320βŒβŒβœ…Y / Y⭐️ 5 (38)
Ocean Views & Steps to Beach -Casa Kolmar La Jolla

No image available

$291,888
$972
79%
431$465βŒβœ…βŒY / Y⭐️ 5 (3)
Quaint 2 Unit Home Steps from the Beach w/ Spas

No image available

$169,524
$608
73%
432$440βŒβœ…βœ…Y / Y⭐️ 5 (7)
Bette's Family Retreat: Walk to the Beach.

No image available

$170,004
$528
86%
43.530$534❌❌❌Y / Y⭐️ 5 (23)
Ocean Views & Luxury – La Jolla Oceanfront

No image available

$265,703
$962
73%
441$495❌❌❌Y / Y⭐️ 5 (62)
La Jolla.. 2 Blocks to Windansea Beach Sleeps 4-9

No image available

$172,125
$868
47%
44.53$650❌❌❌Y / Y⭐️ 4.5 (10)
Rooftop Deck/Ocean Views/Close to All

No image available

$172,649
$852
54%
43.51$472❌❌❌Y / Y⭐️ 5 (10)
Delightful La Jolla Village Home, Sleeps 9

No image available

$115,044
$353
84%
42.52$250βŒβŒβœ…Y / Y⭐️ 5 (86)
Large Single Family Home * Steps to Beach * Dog Ok

No image available

$109,211
$435
58%
423$449βŒβŒβœ…Y / Y⭐️ 4.5 (3)
Ocean 3 Blocks * Prof Design * AC * 2 Levels

No image available

$174,281
$554
84%
43.53$459❌❌❌Y / Y⭐️ 0 (2)
Spacious BEACH HOUSE Walk to ocean, restaurants

No image available

$112,191
$532
57%
434$275βœ…βœ…βŒY / Y⭐️ 5 (72)
Family House at La Jolla

No image available

$131,890
$510
68%
43.57$450βŒβŒβœ…Y / Y⭐️ 5 (45)
Beautiful La Jolla Village Home, Sleeps 9

No image available

$88,267
$266
85%
43.52$250βŒβŒβœ…Y / Y⭐️ 5 (189)
4 BR 2.5 bath - Craftsman in La Jolla Village

No image available

$173,668
$830
54%
42.52$300βŒβœ…βœ…Y / Y⭐️ 5 (24)
The Village Pearl

No image available

$138,083
$720
52%
433$350❌❌❌Y / Y⭐️ 5 (28)
The Village House with Sparkling Spa

No image available

$153,909
$524
79%
434$200βŒβœ…βœ…Y / Y⭐️ 5 (136)
La Jolla Kid Friendly Beach House

No image available

$128,387
$610
57%
431$225βŒβœ…βŒY / Y⭐️ 5 (323)
East Cliff Beachfront Bliss at La Jolla Cove

No image available

$266,334
$846
83%
43.52$490❌❌❌Y / Y⭐️ 5 (39)
Ocean View Villa * 2 Levels * Rooftop Sun Deck

No image available

$261,702
$1,135
61%
443$350❌❌❌Y / Y⭐️ 5 (2)
1 Panoramic Ocean/Coastal Views Downstairs

No image available

$133,623
$740
48%
41.52$300βŒβŒβœ…Y / Y⭐️ 4.5 (27)
Gorgeous Ocean View Craftsman in Heart of La Jolla

No image available

$159,797
$682
63%
433$315βŒβŒβœ…Y / Y⭐️ 5 (316)
Village of La Jolla | Ocean Views | Entire Home

No image available

$82,289
$329
66%
424$350❌❌❌Y / Y⭐️ 5 (26)
BLUE DOOR COTTAGE BY THE SEA WALK TO BEACH/COAST

No image available

$122,791
$439
76%
422$225❌❌❌Y / Y⭐️ 5 (278)
The Perch at Bird Rock, La Jolla-OCEAN view, Large

No image available

$133,366
$468
76%
432$285βŒβœ…βŒY / Y⭐️ 5 (102)
CA Dreamin' - hot tub & expansive ocean views

No image available

$367,318
$2,046
48%
42.55$175βŒβœ…βŒY / Y⭐️ 5 (12)
B5362 Tidewater

No image available

$182,158
$758
60%
441$495βŒβœ…βŒY / Y⭐️ 5 (22)
Lovely 4BR Oceanview Dog Friendly | Fireplace

No image available

$76,025
$577
36%
432$0βŒβŒβœ…Y / Y⭐️ 4.8 (17)
Bird Rock by AvantStay | 5-min walk to the beach!

No image available

$223,506
$848
69%
421$428❌❌❌Y / Y⭐️ 4.5 (113)
B5353 Hillside Hideaway

No image available

$143,292
$486
77%
421$410βŒβœ…βŒY / Y⭐️ 4.9 (18)
OCEAN VIEW/Pool/Gourmet Kitchen/North PB Oasis!

No image available

$100,017
$272
98%
421$245βœ…βŒβŒY / Y⭐️ 5 (72)
Outdoor Haven with Spa, Sauna, Walk to LJ Shores

No image available

$230,655
$824
75%
44.53$495βŒβœ…βœ…Y / Y⭐️ 5 (31)
Private Ranch Style Home Near La Jolla Shores

No image available

$71,080
$315
58%
422$300βŒβŒβœ…Y / Y⭐️ 5 (103)
Mermaid House, views and spa in La Jolla Heights.

No image available

$103,880
$493
54%
43.51$534βŒβœ…βŒY / Y⭐️ 4.5 (87)
La Jolla Family Friendly Beach Home

No image available

$355,529
$1,465
66%
42.53$275βœ…βœ…βŒY / Y⭐️ 5 (47)
Oceanview Retreat with Shimmering Pool and Spa

No image available

$126,583
$571
56%
4431$544βœ…βœ…βœ…Y / Y⭐️ 5 (11)
Short Walk to Beach and Shops - Charming Cottage

No image available

$110,155
$474
62%
422$100βŒβŒβœ…Y / Y⭐️ 5 (31)
Resort Style Spanish Home with Pool

No image available

$167,223
$892
51%
453$300βœ…βœ…βœ…Y / Y⭐️ 5 (3)
Patio and rooftop ocean/bay views, pool & hot tub

No image available

$104,770
$337
80%
434$395βœ…βœ…βŒY / Y⭐️ 5 (38)

Return Metrics

-9.56% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$60,797-$121,594-$182,391-$243,188-$303,985-$607,971-$1,823,915
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,173,200$2,173,200$2,173,200$2,173,200$2,173,200$2,173,200$2,173,200
Down Payment$543,300$543,300$543,300$543,300$543,300$543,300$543,300
Property Appreciation$81,495$165,434$251,892$340,944$432,668$934,248$3,877,158
Total Return$2,737,197$2,760,340$2,786,001$2,814,255$2,845,182$3,042,777$4,769,743

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.56%

Cap Rate

4.5%

Return on Investment

7.45%

property-location

6756 Tyrian St San Diego, California, 92037

4 bed β€’ 4 bath β€’ 12 guests

Est. $13,029/mo

Agent

Inquire about this property

Contact Agent

$2,716,500

Zestimate

San Diego

Guide

Zoning

Market

Guide


Laws


Market Data

-28

Airbnb Investor Score

-$60,797

Annual Profit

4.5%

Cap Rate

-9.6%

Cash on Cash

$156,471

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $891/night at 73% occupancy ($237,565.65). Airbtics projects $680/night at 63% occupancy ($156,470).

Top 48% of comparables

Top 41% 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.

$157,446

Avg annual revenue

63%

Avg occupancy rate

$680

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

$45k

$150k

$255k

$370k

Sign up to see the data on 40 all comparables

-$60,797

Profit

Revenue

$156,471

Operating Expenses

$34,021

Operating Income

$122,449

Mortgage & Taxes

$183,247

Profit (Cash Flow)

-$60,797

$635,795

Cash Investment

Down Payment

$543,300

Renos & Furnishing

$11,000

Closing Costs

$81,495

Total

$635,795

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.56%

Cap Rate

4.5%

Profit (Cummulative)

-$60,797

$2,173,200

$11,000

$81,495

$0

Total Gain

$47,385

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

$128,928

Deductible property tax

$26,893

Your total deduction

$331,434

Your adjusted annual income

$150,000 - $331,434 = -$181,434


Taxes on -$181,434 (30%)

-$54,430

Your old tax bill

$45,000

Your new tax bill

-$54,430


Estimated tax savings

$99,430

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:

2018

Size:

1,906 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Zoned, Forced Air, Natural Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 3
  • Lot size: -
  • Building area: 1,906 sqft
  • Garage: Yes
  • Heating: Zoned, forced air, natural gas
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Forced Air, Zoned
  • View: -
  • Parking: Garage: Attached, Garage Door Opener
  • Amenities: Dishwasher, Disposal, Refrigerator, ENERGY STAR Qualified Appliances, Freezer, Gas Oven, Gas Stove, Gas Cooking
  • Price per square foot: $1,366

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 3513930102
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $1,684,212
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $2,604,300


Schools

  • Middle School: Muirlands Middle School with 8/10 star rating
  • High School: La Jolla High School with 9/10 star rating

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service