BNBCalc Short Term Rental Rental Arbitrage Analysis 9235 Gold Coast Dr

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$81,961

Profit (Cash Flow)

$10,106

Cash on Cash Return

95.3%

Annual Revenue

$81,961

AirDNA projects $473/night at 52% occupancy ($89,835). Airbtics projects $340/night at 66% occupancy ($81,960). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $340 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$68,569	$83,866	$99,699	$126,717
Occupancy	55%	64%	73%	88%
Nightly Rate	$330	$340	$352	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious Home w/Hot Tub & Pool + Water Slide	$112,443	$544	54%	4	5	4	$350	✅	✅	❌	Y / Y	⭐️ 5 (106)
Conveniently Located - Clean Home 4rm/5bd/2.5ba	$82,564	$210	97%	4	3	5	$250	❌	❌	✅	Y / Y	⭐️ 5 (112)
Home in San Diego	$88,230	$335	68%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (46)
Relaxing Sunny Diego Style & Working Remotely!	$101,741	$352	74%	4	2	2	$215	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
Newly remodelled 4 BR house<20 mts to beach	$84,290	$329	70%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
4 Bdrm Historic & Humble Abode	$54,295	$345	43%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (9)
Spacious, and Beautiful Home In San Diego	$118,228	$356	87%	4	3	1	$315	✅	❌	✅	Y / Y	⭐️ 5 (1)
Lovely San Diego Home 20 Mins to Downtown & Coast!	$81,481	$352	60%	4	2	31	$222	❌	❌	❌	Y / Y	⭐️ 4.1 (9)
4 Bdrm Gem Heart of San Diego	$67,244	$334	55%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Spacious Fully Furnished Home	$52,007	$245	58%	4	2	31	$0	❌	❌	✅	Y / N	⭐️ 5 (1)

Return Metrics

95.33% 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)	$10,105	$20,211	$30,317	$40,423	$50,529	$101,058	$303,175
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	$10,105	$20,211	$30,317	$40,423	$50,529	$101,058	$303,175

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

95.33%

Payback Period Days

383

Return on Investment

95.33%

9235 Gold Coast Dr San Diego, California, 92126-3724

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,027

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$81,961

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $473/night at 52% occupancy ($89,835.41). Airbtics projects $340/night at 66% occupancy ($81,960).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$84,252

Avg annual revenue

66%

Avg occupancy rate

$340

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

$50k

$75k

$95k

$120k

$10,106

Profit

Revenue

$81,961

Operating Expenses

$22,655

Operating Income

$59,306

Net Effective Rent

$49,200

Profit (Cash Flow)

$10,106

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

95.33%

Payback Period Days

383