BNBCalc Short Term Rental Rental Arbitrage Analysis 728 Ostend Ct, San Diego, CA, 92109

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$107,791

Profit (Cash Flow)

$3,778

Cash on Cash Return

43.9%

Annual Revenue

$107,791

AirDNA projects $558/night at 63% occupancy ($128,397). Airbtics projects $434/night at 68% occupancy ($107,790). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $434 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,613	$106,547	$153,720	$203,462
Occupancy	56%	70%	81%	88%
Nightly Rate	$308	$406	$505	$616

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mission Beach House with a rooftop deck	$93,431	$578	44%	3	3	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (105)
3 Level House * 3 Outdoor Spaces * Steps to Ocean	$105,182	$412	67%	3	3	3	$414	❌	❌	❌	Y / Y	⭐️ 5 (11)
Rooftop Deck House- Steps from Mission Beach/Bay	$59,656	$262	59%	3	2.5	3	$280	❌	❌	❌	Y / Y	⭐️ 5 (91)
Rooftop with water view - Steps to Beach / Bay!	$64,875	$251	68%	3	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (98)
Luv Oceanside Views-1 House to Beach-2 King Beds!	$97,152	$446	58%	3	2	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (90)
3 BD Bohemian Beach Bungalow w/ AC	$81,857	$287	77%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (232)
Ocean View ☆Few Steps to Sand & Dining☆AC☆ Dogs OK	$320,673	$998	86%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (164)
Stunning Mission Beach Home w/ Rooftop Deck	$51,902	$249	53%	3	3	1	$399	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
55' Water Front * Exclusive Ground Level Patio	$154,721	$616	66%	3	2.5	3	$369	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Waterfront Corner Townhome+View Deck * Heart of MB	$121,455	$609	53%	3	3	3	$414	❌	❌	❌	Y / Y	⭐️ 0 (1)
Bayfront Paradise \| Renovated Rooftop, AC, Views	$120,188	$392	81%	3	2.5	3	$305	❌	❌	✅	Y / Y	⭐️ 5 (26)
BeachBay Getaway with Views from ROOF DECK!	$78,116	$293	70%	3	3	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (40)
65 Steps to the Sand - Kid-Friendly, Garage, A/C!	$88,955	$314	76%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (211)
Ocean & Bay Views w/ Private Rooftop Hot Tub	$140,271	$400	94%	3	2.5	2	$240	❌	✅	✅	Y / Y	⭐️ 5 (116)
Perfection! Steps to the Sand w/ Air Conditioning!	$74,101	$239	82%	3	1.5	4	$180	❌	❌	❌	Y / Y	⭐️ 5 (156)
NEW Luxury Beach Home \| 3BR \| Balcony \| Firepit	$162,151	$501	88%	3	4	3	$260	❌	❌	❌	Y / Y	⭐️ 5 (36)
3 Levels Of Bay Views! With NEW Updated Baths!	$172,123	$546	85%	3	2.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (232)
Seas the Day on the Bay	$92,762	$335	75%	3	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (161)
Steps to Bay & Ocean * Sky Deck + 3 Outdoor Patios	$88,188	$364	60%	3	2.5	3	$369	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Cozy Beach Cottage in Mid Mission Beach!!!	$50,146	$181	71%	3	2	4	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (74)
Luxury Ocean Oasis 3BR \| Balcony \| Firepit	$146,490	$454	88%	3	4	3	$260	❌	❌	❌	Y / Y	⭐️ 5 (31)
B5383 Nautical Beach House 2	$163,138	$529	83%	3	3	1	$265	❌	❌	✅	Y / Y	⭐️ 5 (29)
1 House to Beach, Ocean Views, 3 Levels + Sky Deck	$108,903	$456	62%	3	3	3	$414	❌	❌	❌	Y / Y	⭐️ 5 (26)
B5134 Nautical Beach House	$94,083	$376	65%	3	3	1	$265	❌	❌	❌	Y / Y	⭐️ 5 (96)
Clean, & Spacious, Walk to Beach or Restaurants	$80,719	$414	51%	3	3	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (19)
Bay Front Jewel - Most Luxurious 3BR on the Bay!	$82,015	$428	51%	3	3	2	$324	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Location, Location, Location, Bay Views! New AC	$62,463	$352	47%	3	4.5	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (198)
3585OFW - Sun-Setter	$127,383	$489	71%	3	2	3	$285	❌	❌	❌	Y / Y	⭐️ 5 (34)
Pacific View- 3 Story, Steps to Beach, Cozy Home!	$90,846	$618	40%	3	3	2	$339	❌	❌	❌	Y / Y	⭐️ 5 (18)
Steps to Sand, Ocean View Balcony + 4 Full Baths!	$79,474	$291	72%	3	4	2	$230	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
3 Level House * 3 Patios * Ocean View Sky Deck	$138,200	$440	83%	3	3	3	$414	❌	❌	❌	Y / Y	⭐️ 5 (3)
Steps to beach & bay! Entire 3BR/3BA Home with AC!	$76,717	$389	53%	3	3	2	$229	❌	❌	❌	Y / Y	⭐️ 5 (94)
Oceanfront \| Private Ground Floor Patio \| Hot Tub	$180,278	$677	71%	3	2	1	$360	❌	✅	❌	Y / Y	⭐️ 5 (25)
2 Levels of Water Frontage • AC • Heart of MB	$130,366	$504	66%	3	3	3	$414	❌	❌	❌	Y / Y	⭐️ 4 (1)
Ocean View - Ultimate Beach Adventure!	$74,017	$274	71%	3	4	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (127)
2 Levels of Ocean Front * AC * Exclusive Balcony	$313,654	$938	90%	3	5	3	$414	❌	❌	❌	Y / Y	⭐️ 0 (0)
San Diego Home by the Beach and Bay	$98,671	$509	50%	3	3	5	$180	❌	❌	❌	Y / Y	⭐️ 5 (58)
MB HOUSE by Sand - Amazing Location	$51,432	$368	36%	3	2	2	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (153)
3 br/2ba Walk to beach/bay. Sleeps up to 9!	$97,474	$328	81%	3	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (57)
Sand, Sea, & Serenity: Your 5-Star Coastal Haven!	$91,258	$276	90%	3	2.5	3	$285	❌	❌	❌	Y / Y	⭐️ 5 (131)

Return Metrics

43.93% 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)	$3,778	$7,556	$11,334	$15,112	$18,890	$37,780	$113,340
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	$3,778	$7,556	$11,334	$15,112	$18,890	$37,780	$113,340

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.93%

Payback Period Days

831

Return on Investment

43.93%

728 Ostend Ct San Diego, California, 92109

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$107,791

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $558/night at 63% occupancy.Projected nightly rate is $434/night at 68% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$112,637

Avg annual revenue

68%

Avg occupancy rate

$434

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

$50k

$140k

$225k

$320k

$3,778

Profit

Revenue

$107,791

Operating Expenses

$26,013

Operating Income

$81,778

Net Effective Rent

$78,000

Profit (Cash Flow)

$3,778

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

43.93%

Payback Period Days

831