BNBCalc Short Term Rental Rental Arbitrage Analysis 12372 Carmel Country Rd, San Diego, CA, 92130

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$93,787

Profit (Cash Flow)

$22,795

Cash on Cash Return

345.4%

Annual Revenue

$93,787

AirDNA projects $129/night at 66% occupancy ($31,096). Airbtics projects $347/night at 74% occupancy ($93,787). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $347 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,711	$93,292	$127,224	$166,398
Occupancy	62%	76%	86%	94%
Nightly Rate	$281	$330	$395	$471

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Luxury House- 5 min to beautiful beaches	$110,583	$317	95%	2	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Centrally located in Del Mar Heights	$72,945	$245	79%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Rustic Emerald Retreat with Rave Reviews! Its Art!	$62,708	$259	65%	2	2	4	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (247)
Del Mar Terrace Home W/ Ocean View From Every Room	$111,342	$303	99%	2	1.5	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (171)
Renovated hilltop home with patio and ocean views	$79,980	$299	71%	2	2	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (64)
2BR- Winner’s Circle Resort, Solana Beach, CA!	$74,123	$332	61%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Luxury Trailer Delivered & Setup	$54,420	$281	47%	2	1.5	5	$150	❌	❌	✅	N / N	⭐️ 0 (1)
Adorable Octopus Hideaway: 2 min walk to the beach	$113,239	$333	90%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (142)
Del Mar Dream	$105,062	$436	65%	2	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (39)
Breezy Sailboat Villa: 1 block from beach!	$96,792	$287	88%	2	2	2	$240	❌	❌	✅	Y / Y	⭐️ 5 (161)
Sunny Breeze Del Mar Condo	$104,206	$455	62%	2	2	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (74)
Darling Del Mar Beach Cottage with Ocean Views!	$182,006	$572	85%	2	2.5	7	$285	❌	❌	✅	Y / Y	⭐️ 5 (35)
The Bungalow Solana Beach	$64,887	$246	71%	2	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (80)
Zen Cottage with Ocean Views	$229,053	$759	82%	2	2.5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (66)
Beach Condo in Great Location!	$67,422	$282	64%	2	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
The Surf in Del Mar	$103,993	$292	97%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (146)
Surf Side Cottage on the beach 200 feet from sand	$97,194	$471	56%	2	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Family Friendly Seahorse Cottage, walk to beach!	$116,602	$354	89%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (141)
Del Mar Sea Horse Beach Condo	$71,678	$381	51%	2	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (69)
Exquisite home, 2 blocks from beach! - Vitamin Sea	$160,341	$501	86%	2	2	1	$161	❌	❌	✅	Y / Y	⭐️ 5 (76)
Del Mar Seashore Delight Near Torrey Pines & Beach	$118,463	$294	94%	2	2	2	$580	❌	❌	✅	Y / Y	⭐️ 5 (9)
Ocean views! Sea Casa in Del Mar	$114,193	$367	84%	2	2	1	$176	✅	❌	✅	Y / Y	⭐️ 5 (41)
1.5 Blocks From The Beach: The Low Tide in Del Mar	$87,147	$263	87%	2	2	1	$161	❌	❌	✅	Y / Y	⭐️ 5 (62)
Tranquil & Spacious 2-Bedroom Garden Retreat	$101,618	$345	80%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (70)
Del Mar Beach Club-AC, pool,jacuzzi,tennis, views!	$54,924	$180	82%	2	2.5	6	$300	✅	✅	✅	Y / Y	⭐️ 5 (123)
Private Apartment - Secluded 2 Acre Estate/Orchard	$61,920	$225	73%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (154)
Salty Shores Oceanfront Condo near Del Mar Racetra	$107,456	$429	67%	2	2.5	1	$250	✅	❌	❌	Y / Y	⭐️ 0 (1)
Ocean View Fully Furnished Home in Del Mar, CA	$152,568	$428	97%	2	2.5	7	$275	✅	✅	✅	Y / Y	⭐️ 5 (37)
Solana Beach-Race Track Beach Fair Grounds Del Mar	$57,785	$248	62%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (199)
2 Br/2Bath walk to the beach, shops, restaurants	$67,495	$321	57%	2	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (67)
Moroccan Rockin’ Solana Beach	$58,103	$213	70%	2	2.5	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (309)
Boho Solana Stunner	$121,677	$405	79%	2	2	1	$250	✅	✅	❌	Y / Y	⭐️ 5 (40)
Sea Biscuit's Ocean View - Race Track & Dog Beach!	$113,014	$329	92%	2	2	1	$181	✅	❌	✅	Y / Y	⭐️ 5 (97)
Renovated Lovely 2-Bedroom Condo by the Ocean	$70,824	$303	62%	2	2	7	$250	✅	✅	❌	Y / Y	⭐️ 5 (73)
Oceanview Beach Condo in Del Mar	$89,272	$392	61%	2	2.5	5	$250	✅	✅	✅	Y / Y	⭐️ 5 (16)
Solana Beach Ms-Pac Man Condo	$52,599	$198	70%	2	2.5	7	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (15)
Treetop Hideaway with Ocean View	$88,251	$476	50%	2	2	3	$280	❌	❌	❌	Y / Y	⭐️ 5 (7)
Live the Beach Life in a Quaint Shell Cottage	$123,164	$380	85%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (196)
Turtle Retreat - Easy 2 minute walk to the Ocean!	$107,205	$334	85%	2	1	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (152)

Return Metrics

345.37% 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)	$22,794	$45,589	$68,384	$91,179	$113,974	$227,949	$683,849
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	$22,794	$45,589	$68,384	$91,179	$113,974	$227,949	$683,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

345.37%

Payback Period Days

105

Return on Investment

345.37%

12372 Carmel Country Rd 208 San Diego, California, 92130

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$93,787

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $129/night at 66% occupancy.Projected nightly rate is $347/night at 74% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$96,665

Avg annual revenue

74%

Avg occupancy rate

$347

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

$40k

$100k

$165k

$230k

$22,795

Profit

Revenue

$93,787

Operating Expenses

$24,192

Operating Income

$69,595

Net Effective Rent

$46,800

Profit (Cash Flow)

$22,795

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

345.37%

Payback Period Days

105