BNBCalc Short Term Rental Rental Arbitrage Analysis 7475 Timberwood Pl

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$98,280

Profit (Cash Flow)

$17,667

Cash on Cash Return

162.8%

Annual Revenue

$98,280

AirDNA projects $225/night at 67% occupancy ($55,060). Airbtics projects $434/night at 62% occupancy ($98,279). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $434 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$62,952	$93,883	$146,182	$194,014
Occupancy	53%	63%	71%	78%
Nightly Rate	$311	$391	$539	$650

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury home with incredible views, spa, firepit	$178,122	$654	71%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (191)
Modern Contemporary Palm Springs Home In San Diego	$128,992	$810	41%	4	4	3	$450	✅	❌	✅	Y / Y	⭐️ 4.9 (93)
NEW Siena Fun Full House Retreat	$65,627	$343	50%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (49)
★ DISTINCTIVE 4B2B MODERNIZED HOME ★	$82,412	$293	69%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (79)
Cheerful & spacious home with garage near downtown	$95,045	$467	53%	4	2	2	$170	✅	❌	✅	Y / Y	⭐️ 4.9 (64)
Luxury Home Salt Water Pool* Hot Tub* Fire Pit*	$119,635	$391	78%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (170)
Xlnc Exotic Home Sunnyside	$48,026	$237	53%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.3 (21)
Modern Luxury in Bonita - 2655sqft + Infinity Pool	$125,796	$421	72%	4	4	30	$694	✅	✅	❌	Y / Y	⭐️ 4.7 (55)
Pool house 4bd & 2bth	$62,072	$213	74%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (149)
Upscale Bonita Home, Amazing View of Ocean/City	$99,752	$364	70%	4	2	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (166)
Perfect Family Home 50% off 3days+ &70% off 7days+	$123,202	$519	63%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
House in San Diego #2	$45,856	$325	35%	4	3	31	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Mountain View, Heated Pool, Hot tub (Sleeps 10)	$117,769	$626	50%	4	3	3	$315	✅	✅	✅	Y / Y	⭐️ 5 (36)
Newly Remodeled, Cozy, Modern 4 - Bedroom Retreat	$102,150	$386	70%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (77)
Newly renovated 4bd SoCal smart-home. (Huge Pool)	$126,541	$573	59%	4	3	3	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Beautiful Modern Home (20Mins from Downtown)	$55,768	$173	80%	4	2	3	$175	❌	✅	✅	Y / Y	⭐️ 4.8 (162)
The Hummingbird Home - Your Perfect Retreat!	$104,318	$404	68%	4	3	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (53)
Spring Valley Family Home: 13 Mi to San Diego!	$149,860	$692	58%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spotless: Quiet, Private, KING cozy beds, fun yard	$85,973	$261	90%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (47)
House in San Diego #1	$52,807	$363	37%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Relaxing, 4BD, 2 King Bed, w/ View & Hot Tub	$126,943	$502	67%	4	3	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (140)
Villa Amarone-San Diego-View, HotTub, Pet friendly	$118,788	$416	70%	4	3	1	$475	✅	✅	✅	Y / Y	⭐️ 4.9 (55)
Mid Century Modern 4Bedroom Family Townhome	$86,184	$297	74%	4	3	4	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
4-Bed Home with Amazing Views - 15 Minutes to DT	$89,401	$349	67%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (33)
Modern, Luxury, Spacious home w/ Private Backyard	$180,872	$619	78%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (291)
Centrally located pet-friendly home.	$106,885	$392	71%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (120)
Beautiful SAN DIEGO Home with a view!	$83,555	$352	63%	4	3	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (101)
Serene San Diego - HOT TUB/8 Beds (Private Oasis)	$87,632	$528	44%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 4.6 (42)
RARE: SD Hot Tub Oasis Modern 4bd 2bth Arcade	$67,594	$306	58%	4	2	2	$190	❌	✅	✅	Y / Y	⭐️ 4.8 (12)
MODERN❤️NEW BUILT HOUSE🏠CHEERFUL❤️SDCENTRAL❤️SPACIOUS	$51,551	$313	45%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
California Retreat - Heated Pool & Foosball Table!	$169,059	$755	59%	4	3	2	$227	✅	❌	❌	Y / Y	⭐️ 4.7 (30)
Ranch House 15 minutes from Downtown San Diego	$57,751	$588	25%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (67)
Large Villa 15min Dwntwn/Airport/Convention Center	$75,163	$298	66%	4	4	3	$349	❌	❌	✅	Y / Y	⭐️ 5 (15)
Bonita Manor - Large Home: Pool, Hot Tub, & Views!	$118,027	$497	58%	4	3	3	$614	✅	✅	✅	Y / Y	⭐️ 4.8 (34)
Spacious Family Home	$98,414	$405	64%	4	3	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (22)
'Breeze By the Pool' Chula Vista Home w/ Game Room	$157,246	$650	63%	4	3	2	$258	❌	❌	❌	N / Y	⭐️ 4.9 (41)
Beautiful 4 bed, 2.5 bath House with yard & grill	$64,492	$295	56%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (57)
Beautiful 4BR Luxury Home in Great Location w/Pool	$218,342	$622	90%	4	3	2	$350	✅	❌	❌	Y / Y	⭐️ 4.7 (80)
Urban Farm Retreat, 6 mi to downtown, 4bed/3bath	$55,409	$301	45%	4	3	3	$240	❌	❌	❌	Y / Y	⭐️ 4.6 (80)
Mid-Century home w/ separate studio and Hot tub!	$134,990	$371	97%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 4 (3)

Return Metrics

162.83% 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)	$17,667	$35,334	$53,002	$70,669	$88,337	$176,674	$530,024
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	$17,667	$35,334	$53,002	$70,669	$88,337	$176,674	$530,024

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

162.83%

Payback Period Days

224

Return on Investment

162.83%

7475 Timberwood Pl San Diego, California, 92139-1315

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,653

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$98,280

Annual Revenue

BNBCalc predicts this property will get $434 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$102,950

Avg annual revenue

62%

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

$45k

$100k

$160k

$220k

$17,667

Profit

Revenue

$98,280

Operating Expenses

$24,776

Operating Income

$73,503

Net Effective Rent

$55,836

Profit (Cash Flow)

$17,667

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

162.83%

Payback Period Days

224