BNBCalc Short Term Rental Investment Analysis 7904 Calle De La Plata, La Jolla, CA 92037

4 bed • 4 bath • 12 guests • $15,000

BNB

Calc

Annual Revenue

$229,932

Profit (Cash Flow)

$185,349

Cap Rate

1242.4%

Annual Revenue

$229,932

AirDNA projects $1,067/night at 59% occupancy ($229,932). Airbtics projects $645/night at 66% occupancy ($155,484). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 59% occupancy rate, $1,067 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$115,930	$161,369	$240,375	$277,568
Occupancy	54%	69%	81%	85%
Nightly Rate	$558	$614	$780	$858

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Valencia by AvantStay \| Entertainer`s Dream	$206,324	$649	81%	4	3	2	$400	✅	✅	❌	Y / Y	⭐️ 4.5 (45)
La Jolla Perfect Family Staycation! Views, Hot Tub	$124,794	$570	56%	4	3	3	$369	❌	✅	❌	Y / Y	⭐️ 4.8 (94)
Relax @CercaDelPlaya: .7mi to the Beach! 4BR/2.5BA	$100,474	$554	48%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (27)
La Jolla Shores Retreat	$97,723	$824	30%	4	3	5	$300	❌	❌	❌	Y / Y	⭐️ 5 (8)
Stylish Coastal Retreat Walk to Beach and Village/	$132,650	$622	54%	4	2	3	$395	❌	✅	✅	Y / Y	⭐️ 5 (10)
BLUE DOOR COTTAGE BY THE SEA WALK TO BEACH/COAST	$143,420	$475	78%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (238)
La Jolla Shores Oceanview Retreat	$189,748	$606	82%	4	3	3	$395	❌	❌	✅	Y / Y	⭐️ 5 (16)
4BR Modern Home with Ocean View & Hot Tub	$197,942	$855	60%	4	4	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (58)
Coastal Lookout: Luxury Home w/ Patio in La Jolla	$296,572	$885	85%	4	5	1	$1,045	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
La Jolla Shores Luxury Penthouse	$140,488	$411	90%	4	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (61)

Return Metrics

1,282.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$185,349	$370,698	$556,047	$741,396	$926,745	$1,853,490	$5,560,471
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000	$12,000
Down Payment	$3,000	$3,000	$3,000	$3,000	$3,000	$3,000	$3,000
Property Appreciation	$450	$913	$1,390	$1,882	$2,389	$5,158	$21,408
Total Return	$200,799	$386,611	$572,438	$758,278	$944,134	$1,873,649	$5,596,879

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,282.69%

Cap Rate

1,242.4%

Return on Investment

1,286.82%

7904 Calle De La Plata La Jolla, CA, 92037

4 bed • 4 bath • 12 guests

Purchase Price

Est. $72/mo

This property is for sale!

Contact Agent

14540

Airbnb Investor Score

$185,349

Annual Profit

1242.4%

Cap Rate

1282.7%

Cash on Cash

$229,932

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,067/night at 59% occupancy.Projected nightly rate is $645/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$163,013

Avg annual revenue

66%

Avg occupancy rate

$645

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

$95k

$160k

$225k

$300k

$185,349

Profit

Revenue

$229,932

Operating Expenses

$43,571

Operating Income

$186,361

Mortgage & Taxes

$1,012

Profit (Cash Flow)

$185,349

$14,450

Cash Investment

Down Payment

$3,000

Renos & Furnishing

$11,000

Closing Costs

$450

Total

$14,450

DSCR Ratio

Strong

184.18

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,282.69%

Cap Rate

1,242.4%

Return on Investment

1,286.82%

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

$712

Deductible property tax

$149

Your total deduction

-$182,345

Your adjusted annual income

$150,000 - -$182,345 = $332,345

Taxes on $332,345 (30%)

$99,704

Your old tax bill

$45,000

Your new tax bill

$99,704

Estimated tax savings

-$54,704

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:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -