BNBCalc Short Term Rental Rental Arbitrage Analysis 9819 Kika Ct, San Diego, CA, 92129

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$99,036

Profit (Cash Flow)

$24,265

Cash on Cash Return

448.4%

Annual Revenue

$99,036

AirDNA projects $311/night at 58% occupancy ($65,882). Airbtics projects $275/night at 71% occupancy ($71,313). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $319 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,549	$75,689	$102,374	$123,159
Occupancy	56%	74%	85%	91%
Nightly Rate	$197	$273	$319	$357

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Traveler's Dream: Cozy Home+Pool+Hot Tub+Game Room	$78,565	$224	94%	3	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (80)
Seaside Haven \|3BD Home with Golf\|Fire Pit\|Hot Tub	$58,223	$180	81%	3	2	1	$180	❌	✅	❌	Y / Y	⭐️ 5 (53)
3bed 3bath Work Retreat Chef's Dream Family home	$65,124	$272	63%	3	3	2	$200	❌	✅	✅	Y / N	⭐️ 5 (53)
Bright Cozy 3b/2b with nice backyard & BBQ	$77,961	$250	83%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (84)
Family Friendly Newly Built Guest House	$68,180	$317	56%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (52)
Remodeled 3bedroom 2bath in central San Diego.	$48,302	$175	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (86)
Retreat vacation with solar heating pool & hot tub	$63,954	$183	89%	3	2	2	$270	✅	✅	❌	Y / Y	⭐️ 5 (115)
15min to beach- Beautiful house in a quiet area	$114,966	$348	87%	3	1.5	1	$289	❌	❌	✅	Y / Y	⭐️ 5 (15)
3BR 2BA Budget Friendly Mira Mesa Gem 4 min to Hwy	$50,252	$160	83%	3	2	3	$90	❌	❌	✅	N / Y	⭐️ 4.8 (14)
Cheerful 3 Bedroom house with private backyard	$55,853	$179	84%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (102)
Contemporary Family-Friendly Home in SD with EV&AC	$63,068	$178	95%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (293)
Family-Friendly & Modern - Hot Tub/Fire Pit/BBQ	$99,958	$280	92%	3	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (51)
Welcoming 3bd/2ba, one story, 20 min dtown/beach	$103,479	$370	76%	3	2	3	$235	❌	❌	❌	Y / Y	⭐️ 5 (31)
NEW Crisp Minimalist Haven Bonfire pit/ Free wi-fi	$78,122	$292	70%	3	2	31	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Game Room! Patio, Grill, Backyard, Family-Friendly	$63,476	$200	81%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (38)
Breathtaking canyon view house	$64,225	$319	51%	3	2.5	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (22)
Fun & Cozy home w/Game Room - 20 mins from airport	$48,652	$287	45%	3	2.5	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (111)
Charming San Diego Home: For Family or Business!	$50,722	$189	70%	3	2.5	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (27)
Clean Cozy Family Friendly Home 3bd/2ba Central AC	$84,741	$275	83%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Fun Filled San Diego Vacation Home	$61,727	$269	62%	3	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (68)
Town house 3Bdr/2.5Br Fully furnished San Diego	$48,962	$150	85%	3	2.5	5	$295	✅	✅	❌	Y / Y	⭐️ 5 (49)
Charm of Mira Mesa! Pool & private access to park!	$70,191	$322	58%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Resort-style Home, Spa, BBQ, Firepit, Parking!	$120,405	$348	91%	3	2	4	$300	❌	✅	✅	Y / Y	⭐️ 5 (25)
Canyon Breeze \| Private Home with Hot Tub & Views	$49,383	$179	68%	3	2	1	$329	❌	✅	❌	Y / Y	⭐️ 4.5 (15)
Peaceful in Penasquitos	$66,539	$202	90%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Golfers Paradise saltwater pool and sauna	$91,013	$562	43%	3	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (32)
Newly Built Bright Modern Guest House	$84,828	$301	77%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Home away from home in San Diego	$63,845	$356	49%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
3 BR Home Spa Pool Rancho Penasquitos San Diego	$127,038	$356	91%	3	2	7	$200	✅	✅	❌	Y / Y	⭐️ 5 (13)
Beautiful remodeled home	$60,464	$295	56%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Fully Renovated 3BR San Diego House w/HEATED Pool	$56,694	$221	67%	3	2	3	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (141)
Family-friendly Home/Mira Mesa	$56,340	$270	55%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
Spacious Ranch North County 3 BR / 2 BA	$47,647	$283	46%	3	2	31	$350	❌	❌	✅	Y / Y	⭐️ 0 (0)
Clean, Quiet and Relaxing home	$193,248	$528	100%	3	3.5	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (8)
Fun/Relax/Self Check-In/Hot Tub/Foosball/Fire Pit	$43,404	$177	67%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (4)
3 bedroom/3 bath townhome near the beach-SanDiego!	$46,656	$283	41%	3	3	1	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (26)
3B1B Guest Suite near LaJolla DelMar RanchoSantaFe	$62,981	$229	74%	3	1	1	$199	❌	❌	❌	N / Y	⭐️ 0 (1)
Beautiful canyon home for you 3 Queen beds	$76,608	$230	91%	3	2	1	$240	❌	❌	✅	Y / N	⭐️ 0 (0)
Pet-Friendly San Diego Home w/ Private Pool & Yard	$68,252	$333	56%	3	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (18)

Return Metrics

448.37% 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)	$24,265	$48,530	$72,795	$97,060	$121,326	$242,652	$727,957
Revenue Appreciation	$14,855	$31,939	$51,585	$74,178	$100,160	$301,619	$6,458,307
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	$39,120	$80,469	$124,381	$171,239	$221,486	$544,272	$7,186,264

Property Appreciation:

Revenue Appreciation:

15%

Cash on Cash Return

448.37%

Payback Period Days

131

Return on Investment

448.37%

9819 Kika Ct San Diego, California, 92129

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$99,036

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $311/night at 58% occupancy.Projected nightly rate is $275/night at 71% 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.

$71,802

Avg annual revenue

71%

Avg occupancy rate

$275

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

$90k

$140k

$195k

$24,265

Profit

Revenue

$99,036

Operating Expenses

$24,875

Operating Income

$74,161

Net Effective Rent

$49,896

Profit (Cash Flow)

$24,265

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

15%

Cash on Cash Return

448.37%

Payback Period Days

131