BNBCalc Short Term Rental Rental Arbitrage Analysis 8465 Regents Rd, San Diego, CA, 92122

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$70,989

Profit (Cash Flow)

$16,160

Cash on Cash Return

371.5%

Annual Revenue

$70,989

AirDNA projects $149/night at 87% occupancy ($47,346). Airbtics projects $181/night at 68% occupancy ($44,954). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 86% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,227	$45,187	$71,956	$94,551
Occupancy	53%	74%	86%	92%
Nightly Rate	$139	$165	$226	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SUPER CLEAN GEM- Staycation- Upgraded Condo	$52,916	$180	79%	1	1	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (57)
Centrally located n UCSD/ utc-laJolla	$54,663	$161	91%	1	1	2	$95	✅	✅	✅	Y / Y	⭐️ 5 (224)
Stylish 1 Bd/Mountain views/FREE parking	$96,609	$296	87%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (52)
Rose Canyon Upper Suite	$37,130	$126	79%	1	1	31	$75	❌	❌	❌	N / Y	⭐️ 5 (55)
Rose Canyon Side Suite	$28,734	$126	60%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.5 (25)
Rental Property in La Jolla CA / UTC 1 Bed 1 Bath	$54,073	$178	83%	1	1	31	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (5)
La Jolla UTC w/ Sauna, Parking, King Bed	$54,142	$169	86%	1	1	2	$79	❌	✅	✅	Y / Y	⭐️ 5 (15)
Get Away Condo in UTC \| Couples \| SD \|	$43,875	$162	74%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
CoastalGlam 1Bd+Pool+HotTub+Parking by UCSD/beach	$52,755	$167	82%	1	1	2	$295	✅	✅	❌	Y / Y	⭐️ 5 (45)
Penthouse Loft in La Jolla!\| UTC \| Cozy Home \|	$52,998	$181	80%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Contemporary 1BR 1BA Walk to Mall, Shops, Transit	$20,179	$149	37%	1	1	31	$300	✅	✅	❌	Y / Y	⭐️ 5 (49)
Elegant Condo close to USCD and Major Freeways	$16,997	$86	54%	1	1	180	$175	✅	❌	❌	Y / Y	⭐️ 4.2 (27)
Clean beautiful apartment	$41,831	$143	78%	1	1	3	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (14)
1BR La Jolla UTC pool BBQ	$49,836	$148	92%	1	1	31	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Cozy & spectacular View resort style!	$55,616	$262	58%	1	1	7	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
First floor luxury condo La Jolla, Spa, Pool, Gym	$53,033	$315	46%	1	1	31	$110	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Charming Spacious UTC Condo, Great Location	$14,934	$80	51%	1	1	180	$175	✅	✅	❌	Y / Y	⭐️ 0 (2)
First floor corner unit, central, spa and pool	$58,325	$332	48%	1	1	31	$100	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
La Jolla Resort Living	$37,104	$137	74%	1	1	31	$150	✅	✅	❌	Y / Y	⭐️ 5 (20)
Spacious UTC/La Jolla Apartment!	$26,129	$121	59%	1	1	31	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
1 BR Modern La Jolla UTC	$27,671	$140	54%	1	1	31	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
UTC Condo with Pool, Spa & Fitness Center	$25,422	$151	46%	1	1	180	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
1BR Luxury tower La Jolla Resort	$44,892	$141	87%	1	1	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
La Jolla UTC King Bed Suite w/Sauna/Gym/Parkng	$45,548	$170	70%	1	1	2	$79	❌	✅	✅	Y / Y	⭐️ 5 (23)
Spectacular view 1BD/1BA UTC	$72,732	$276	72%	1	1	28	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Amazing Condo in Heart of UTC Close to USCD	$15,960	$109	40%	1	1	120	$175	✅	❌	✅	Y / Y	⭐️ 4 (15)
La Jolla UTC King Bed Suite w/ Sauna, Parking	$63,247	$180	96%	1	1	4	$0	❌	✅	✅	Y / Y	⭐️ 4.6 (10)
Get Away Condo in UTC \| Couples \| SD \|	$27,450	$150	48%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (2)
Penthouse Loft in La Jolla \| Central	$51,789	$175	78%	1	1	1	$100	❌	✅	✅	Y / Y	⭐️ 0 (0)
Beautiful unit @ UCSD & UTC mall - Short term OK	$31,281	$89	96%	1	1	31	$0	✅	✅	❌	Y / Y	⭐️ 5 (21)
Cozy Apartment in La Jolla UTC	$39,089	$267	40%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Epic view 1BD La Jolla UTC area Westfield mall	$56,822	$225	69%	1	1	14	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
1BR 15th FL view pool La Jolla	$50,092	$132	97%	1	1	31	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
La Jolla/UCSD area town house	$59,424	$164	99%	1	1.5	31	$0	✅	✅	❌	Y / Y	⭐️ 5 (24)
1BR La Jolla UTC pool jacuzzi	$41,394	$130	87%	1	1	31	$0	✅	✅	❌	Y / Y	⭐️ 0 (4)
Blueground \| La Jolla 1br w/ gym, pool, nr bars	$51,649	$252	56%	1	1	31	$395	✅	❌	✅	Y / Y	⭐️ 0 (1)
La Jolla King Bed Suite +Sauna/Gym/Parking	$59,948	$180	91%	1	1	2	$79	❌	✅	✅	Y / Y	⭐️ 4.5 (45)
Roof Top Views	$74,121	$250	81%	1	1	31	$0	✅	✅	❌	Y / N	⭐️ 0 (0)

Return Metrics

371.5% 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)	$16,160	$32,320	$48,480	$64,641	$80,801	$161,602	$484,808
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	$16,160	$32,320	$48,480	$64,641	$80,801	$161,602	$484,808

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

371.5%

Payback Period Days

Return on Investment

371.5%

8465 Regents Rd San Diego, California, 92122

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$70,989

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $149/night at 87% occupancy.Projected nightly rate is $181/night at 68% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$44,714

Avg annual revenue

68%

Avg occupancy rate

$181

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

$15k

$40k

$70k

$100k

$16,160

Profit

Revenue

$70,989

Operating Expenses

$21,229

Operating Income

$49,760

Net Effective Rent

$33,600

Profit (Cash Flow)

$16,160

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

371.5%

Payback Period Days