BNBCalc Short Term Rental Rental Arbitrage Analysis 11828 Rancho Bernardo Rd 210, San Diego, CA, 92128

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$197,970

Profit (Cash Flow)

$85,834

Cash on Cash Return

791.1%

Annual Revenue

$197,970

AirDNA projects $649/night at 46% occupancy ($109,039). Airbtics projects $498/night at 68% occupancy ($123,686). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 82% occupancy rate, $661 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,671	$109,890	$201,809	$279,301
Occupancy	58%	68%	82%	87%
Nightly Rate	$299	$433	$661	$860

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Rancho Bernardo Retreat! Next to the RB Inn	$112,444	$497	61%	4	2	5	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (105)
Stunning 4 Bedroom home with Dual Masters Host 10	$81,641	$436	49%	4	4	2	$245	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Elegant 4-bedroom home with Dual master bedrooms!	$55,684	$300	48%	4	4	3	$265	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Bella Vita,Majestic Resort w/ Bungalow Pool House	$153,592	$464	90%	4	5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (61)
Updated Poway Farmhouse: Walk to Parks!	$51,586	$196	69%	4	2	2	$232	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
California living at its finest!	$223,291	$664	89%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (142)
Private, Relax & Enjoy ! ~ wine country!	$178,646	$911	52%	4	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (7)
Luxury Retreat:Game Room/Putting Green/Pool/HotTub	$107,647	$331	87%	4	4	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (39)
Spacious 4 Bed Villa w/Poolhouse 1.5 Acre Lot	$190,816	$863	60%	4	5	3	$649	✅	✅	✅	Y / Y	⭐️ 5 (81)
No cleaning Fee. Simple, clean 4-bedroom home	$63,845	$178	98%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (79)
Mountaintop Ramona Home: Private Pool, Near Lake!	$53,441	$196	67%	4	4	3	$408	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
San Diego 4-Bedroom Home with POOL and Jacuzzi	$128,073	$431	81%	4	2	3	$225	✅	✅	❌	Y / Y	⭐️ 4.9 (41)
Mountain Top Getaway w/ Pool & Hot tub	$258,383	$816	86%	4	4	3	$350	✅	✅	❌	Y / Y	⭐️ 5 (84)
Kids Friendly/Big Hot Tub/Cozy Firepit/Huge Yard	$97,170	$298	83%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (60)
Sun&Star Kissed Central Luxury: Hottub, Pool, View	$148,189	$658	60%	4	3	1	$263	✅	✅	✅	Y / Y	⭐️ 5 (55)
Palm Paradise Residence	$171,628	$860	49%	4	4	3	$550	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
San Diego Vacation Home Great View!	$47,573	$157	79%	4	3	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (256)
Best Place to Unwind! 2 Classy Units, Pool	$75,631	$504	41%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
San Diego Family Getaway \| Spa, Pool, and Patio	$118,397	$510	62%	4	3	1	$379	✅	✅	❌	Y / Y	⭐️ 4.7 (24)
Perfect for Groups! 2 Spacious Units, Free Bfast	$100,071	$651	42%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Poway Vacation Home	$72,152	$223	86%	4	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (334)
Oasis w/ View Near: Safari Park \| Wineries \| Lakes	$195,480	$661	80%	4	4	2	$189	✅	✅	❌	Y / Y	⭐️ 4.9 (13)
Elegant & Cozy Poolside Villa!	$133,980	$425	82%	4	3	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (48)
Cabin Retreat on Avocado Farm - Close to Surf Cup	$125,801	$577	59%	4	3	3	$400	✅	✅	✅	Y / Y	⭐️ 5 (6)
35% off Monthly\|Next to Safari\|Backyard Oasis	$68,210	$264	67%	4	2	4	$248	❌	❌	✅	Y / Y	⭐️ 5 (10)
Close to Beach ｜Game Room ｜Monthly 25% off	$62,009	$228	70%	4	3	5	$248	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
San Diego Trail Guest Ranch-Fall in love Getaway	$83,633	$367	61%	4	3	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Hidden Gem: Pool Slide/Game Room/Mini Golf & More!	$209,363	$672	84%	4	3	4	$450	✅	✅	❌	Y / Y	⭐️ 5 (45)
Your own Private Resort in a tropical paradise.	$157,142	$1,385	31%	4	6	3	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (11)
Family-Friendly Poway Home w/ Private Pool!	$93,570	$352	70%	4	3	2	$361	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
San Diego Getaway	$66,443	$313	58%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
San Diego Safari Park Haus Game Room* Pool Table	$102,172	$385	67%	4	3	1	$225	✅	❌	❌	Y / Y	⭐️ 5 (41)
New! Tropical Pool Oasis-Near all San Diego Fun!	$95,758	$379	68%	4	2	2	$235	✅	✅	❌	Y / Y	⭐️ 5 (12)
Spacious Escondido Retreat	$38,217	$227	46%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (12)
Oviedo Oasis w Hot tub, Game room, Backyard, BBQ	$176,193	$580	83%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (34)
The Retreat: Game Room, Pool Table, Pool & Hot tub	$301,676	$896	91%	4	3	3	$425	✅	✅	❌	Y / Y	⭐️ 5 (20)
House Close to Beach, Legoland, SD Zoo, Sea World	$91,080	$315	78%	4	3	28	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (158)
Stylish 4-bedroom home with Pool and Jacuzzi	$197,448	$748	72%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.4 (11)
Tranquil 4BR/3BA Home with Pool/Vineyard	$157,688	$853	50%	4	2	7	$495	✅	❌	❌	Y / Y	⭐️ 5 (2)
Chickens and all.	$51,339	$188	72%	4	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

791.09% 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)	$85,833	$171,667	$257,500	$343,334	$429,167	$858,335	$2,575,005
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	$85,833	$171,667	$257,500	$343,334	$429,167	$858,335	$2,575,005

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

791.09%

Payback Period Days

Return on Investment

791.09%

11828 Rancho Bernardo Rd San Diego, California, 92128

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$197,970

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $649/night at 46% occupancy.Projected nightly rate is $498/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.

$122,427

Avg annual revenue

68%

Avg occupancy rate

$498

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

$125k

$210k

$305k

$85,834

Profit

Revenue

$197,970

Operating Expenses

$37,736

Operating Income

$160,234

Net Effective Rent

$74,400

Profit (Cash Flow)

$85,834

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

791.09%

Payback Period Days