BNBCalc Short Term Rental Rental Arbitrage Analysis 735 San Fernando Pl UNIT C, San Diego, CA, 92109

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$106,450

Profit (Cash Flow)

$2,612

Cash on Cash Return

30.4%

Annual Revenue

$106,450

AirDNA projects $593/night at 68% occupancy ($147,280). Airbtics projects $435/night at 67% occupancy ($106,450). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $435 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$69,766	$104,951	$151,682	$209,659
Occupancy	54%	69%	80%	92%
Nightly Rate	$350	$404	$501	$605

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Panoramic Ocean View Home Sleeps 8 w/ BBQ, Parking	$57,707	$340	43%	3	3	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (103)
Ocean Views Steps to Beach Parking - Sleeps 8	$61,754	$344	45%	3	3	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (94)
Belmont Park Ocean View Huge Patio Sleeps 12	$71,626	$410	44%	3	2.5	2	$349	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
South Mission Beach Great Location and Spacious	$110,222	$326	92%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (137)
Ocean View Beach House (Sleeps 8) Steps 2 Beach	$81,412	$387	57%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (126)
The Ultimate San Diego Beach And Bay Escape	$94,846	$448	56%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (197)
3 Balconies, Fire Table, Open Kitchen, Skylights!	$109,119	$361	80%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (223)
Oceanfront Escape- 2 Level Condo w/Panoramic View!	$241,078	$762	85%	3	3	7	$305	❌	❌	❌	Y / Y	⭐️ 5 (26)
Relaxing Beach Bungalow	$108,343	$345	83%	3	2.5	7	$220	❌	❌	❌	Y / Y	⭐️ 5 (154)
Best Beach in seconds! Luxury 3Bd/2Ba KING Beds!	$86,604	$347	67%	3	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (113)
South Mission Beach Ocean view luxury 3 bd 3 bth	$94,141	$373	67%	3	3	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (233)
B5394 South Beach 5	$211,443	$713	79%	3	3	1	$325	❌	❌	❌	Y / Y	⭐️ 5 (8)
B5327 Ocean Watch	$201,596	$663	81%	3	3	1	$310	❌	❌	❌	Y / Y	⭐️ 5 (68)
R&R Retreat Beautiful 3 bed 3 bath with Air	$84,948	$361	64%	3	3.5	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (83)
Nantucket style Beach House in Mission Beach!	$136,911	$490	76%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (58)
Coastal Family Getaway at a Stunning Modern Home!	$105,281	$326	86%	3	2	5	$175	❌	❌	❌	Y / Y	⭐️ 5 (5)
3 Level Townhome * Steps to Beach + Dogs OK	$101,404	$453	59%	3	3	3	$299	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
B5355 Mission Tides 2	$116,959	$440	67%	3	2.5	1	$395	❌	❌	❌	Y / Y	⭐️ 5 (4)
MB Contemporary 14 Guests by Sand AC+Garage	$34,998	$256	34%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (248)
HOUSE * Steps to Ocean * A/C * Patio * Dogs OK	$117,198	$422	73%	3	2	3	$369	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
B5354 Mission Tides 1	$92,991	$340	67%	3	2	1	$350	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Bayside getaway Just finished remodel	$83,963	$345	66%	3	3.5	30	$190	❌	❌	❌	Y / Y	⭐️ 5 (44)
NEW Modern 3B/3Ba- 2 Car GARAGE -Steps Beach & Bay	$99,276	$381	70%	3	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (80)
1 House to Beach - Exclusive Ground Level Patio	$118,556	$438	69%	3	2	3	$369	❌	❌	✅	Y / Y	⭐️ 0 (2)
Panoramic Luxe Ocean Views Rooftop Deck Sleeps 12	$70,012	$393	44%	3	2.5	2	$349	❌	❌	❌	Y / Y	⭐️ 5 (134)
Stylish 2-Story 3BR Beach Condo with Rooftop Deck!	$109,869	$374	75%	3	2.5	1	$399	❌	❌	❌	Y / Y	⭐️ 5 (39)
Attractive 3BR Oceanfront \| Balcony \| W/D	$57,184	$504	31%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (79)
70 Steps to the Beach!	$80,689	$302	73%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
3BR \| Fireplace \| Deck \| Steps to Boardwalk/ Beach	$58,832	$423	38%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
New MB Listing - 3 Bedroom w/ Parking - Sleeps 10	$116,258	$443	70%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (27)
The Barefoot Bungalow	$77,991	$514	41%	3	1	3	$250	❌	❌	❌	Y / N	⭐️ 4 (5)
South Mission Oceanfront Paradise	$186,660	$510	100%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (149)
714 Ensenada	$158,209	$605	71%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
South Mission Beach- Near Belmont Park	$110,366	$612	49%	3	3	3	$305	❌	❌	❌	Y / Y	⭐️ 5 (8)
One Block to Ocean & Bay Beaches & Belmont Park!	$106,627	$351	83%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
716 Ensenada Ct. Vacation	$161,332	$551	80%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (77)
Baybreeze-3bd, 2ba, sleep 8	$185,166	$504	100%	3	2	1	$230	❌	❌	❌	Y / Y	⭐️ 5 (57)
South Mission Beach Get Away/9month Rental Sep-May	$133,956	$366	100%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (39)
Ocean View Condo w/ Panoramic Views, Patio, Parking Mission Beach	$176,070	$500	93%	3	2	31	$249	❌	❌	❌	Y / Y	⭐️ 4.7 (28)

Return Metrics

30.36% 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)	$2,611	$5,223	$7,835	$10,447	$13,059	$26,118	$78,354
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	$2,611	$5,223	$7,835	$10,447	$13,059	$26,118	$78,354

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.36%

Payback Period Days

1202

Return on Investment

30.36%

735 San Fernando Pl 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

$106,450

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $593/night at 68% occupancy.Projected nightly rate is $435/night at 67% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$111,093

Avg annual revenue

67%

Avg occupancy rate

$435

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

$30k

$100k

$170k

$240k

$2,612

Profit

Revenue

$106,450

Operating Expenses

$25,839

Operating Income

$80,612

Net Effective Rent

$78,000

Profit (Cash Flow)

$2,612

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

30.36%

Payback Period Days

1202