BNBCalc Short Term Rental Rental Arbitrage Analysis 7838 Camino Noguera, San Diego, CA, 92122

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$108,916

Profit (Cash Flow)

$31,157

Cash on Cash Return

352.1%

Annual Revenue

$108,916

AirDNA projects $229/night at 76% occupancy ($63,567). Airbtics projects $420/night at 71% occupancy ($108,915). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 71% occupancy rate, $420 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,075	$100,474	$142,347	$242,387
Occupancy	55%	81%	92%	98%
Nightly Rate	$250	$335	$415	$663

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Birdhouse Townhouse	$69,791	$268	70%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (202)
3 Bed w/ Pool, Spa, Game Room, Family Friendly	$141,768	$456	82%	3	2	2	$349	✅	✅	✅	Y / Y	⭐️ 5 (81)
Luxurious, Clean Spacious La Jolla!	$51,673	$234	58%	3	2	31	$195	✅	✅	✅	Y / Y	⭐️ 5 (152)
Splash! 40’ Pool, Bunks, 8 Mins to Beach, La Jolla	$102,767	$285	96%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (70)
Luxury Home in San Diego \| Pool \| Sauna \| Golf	$133,333	$475	72%	3	2	1	$249	✅	✅	✅	Y / Y	⭐️ 5 (149)
Casa La Jolla	$81,851	$386	57%	3	2	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (15)
3BR Home-Slps 6-Near LaJolla/UCSD/Beach wFire Pit!	$90,661	$334	72%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (84)
Beach Cottage - Beach, Golf, Hiking!	$90,092	$271	88%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (168)
Dream 3BR HOUSE San Diego - Spa BBQ Playroom	$116,141	$388	80%	3	2.5	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (168)
The Lotus House - Architectural Masterpiece!	$165,624	$1,411	31%	3	2.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy Cottage in a Prime Location (La Jolla/UCSD)	$82,883	$238	94%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (157)
3B2B独立屋Remodeled Home UCSD LaJolla Scripp SeaWorld	$76,466	$226	91%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Nice, Brand New, Bright House close to the beach	$79,714	$242	90%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Spacious La Jolla Home with Million-Dollar Views	$102,126	$462	60%	3	2.5	2	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (65)
La Jolla, UTC 3 bedroom condo, near attractions.	$134,262	$427	84%	3	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (37)
Gorgeous 3 bd/ 2 bth with pool and close to Beach!	$43,685	$373	32%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4 (4)
La Jolla GardenParadise, Pool/Jaczi	$107,530	$357	82%	3	2.5	5	$125	✅	✅	✅	Y / Y	⭐️ 4.5 (20)
Luxurious Villa with Pool & Game Room in San Diego	$80,900	$614	36%	3	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
My escape	$72,353	$204	96%	3	2	2	$55	✅	❌	✅	N / Y	⭐️ 4.7 (42)
New 3br, Pool, Spa, Game Room, AC, Parking	$103,894	$342	83%	3	2	2	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Sun Diego Poolside Paradise	$80,836	$425	46%	3	2	3	$279	✅	❌	❌	Y / Y	⭐️ 5 (4)
New spacious condo in La Jolla	$41,705	$215	53%	3	3	31	$230	✅	✅	❌	Y / Y	⭐️ 0 (0)
Harmony Hacienda w/ Hot Tub	$110,859	$332	89%	3	2	4	$160	❌	✅	✅	Y / Y	⭐️ 5 (12)
Entire Condo for Vacation,Medical tx,Pts& Families	$65,998	$184	98%	3	2.5	31	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
The Palm House above La Jolla Village - The Coasta	$60,438	$337	49%	3	3	31	$315	❌	❌	❌	N / N	⭐️ 5 (3)
Resort Style Living in Central San Diego Location	$102,948	$293	96%	3	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (51)
Remodeled 3br townhouse in La Jolla/UCSD with A/C	$62,041	$253	67%	3	3	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Beautiful House at San Diego's La Jolla.	$103,212	$282	100%	3	2.5	31	$275	✅	✅	❌	Y / Y	⭐️ 5 (31)
Relaxing and spacious 3BDR w/AC-playroom-den-yard	$154,392	$412	100%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Wonderful 3 Bed Home in La Jolla	$257,022	$1,254	56%	3	3	29	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Very Spacious, Comfortable & Centrally Located	$65,319	$194	92%	3	2	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (133)
Sunny Townhouse in La Jolla UTC	$36,199	$215	46%	3	2.5	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (12)
Ucsd-Luxury Townhome	$72,987	$259	77%	3	3	60	$200	✅	✅	❌	Y / N	⭐️ 5 (1)
Relaxing Home in University City	$116,754	$319	100%	3	2.5	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Mid-Century Modern Townhome	$70,272	$192	100%	3	2.5	31	$400	✅	✅	❌	Y / Y	⭐️ 5 (22)
Sunny San Diego Santuary	$118,540	$395	82%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)
Clairemont Oasis	$120,839	$355	93%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

352.05% 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)	$31,156	$62,313	$93,470	$124,626	$155,783	$311,567	$934,701
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	$31,156	$62,313	$93,470	$124,626	$155,783	$311,567	$934,701

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

352.05%

Payback Period Days

103

Return on Investment

352.05%

7838 Camino Noguera San Diego, California, 92122

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$108,916

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 76% occupancy.Projected nightly rate is $420/night at 71% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$95,119

Avg annual revenue

71%

Avg occupancy rate

$420

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

$35k

$110k

$180k

$260k

$31,157

Profit

Revenue

$108,916

Operating Expenses

$26,159

Operating Income

$82,757

Net Effective Rent

$51,600

Profit (Cash Flow)

$31,157

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

352.05%

Payback Period Days

103