BNBCalc Short Term Rental Rental Arbitrage Analysis 1246 Thermal Ave, San Diego, CA, 92154

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$62,588

Profit (Cash Flow)

-$29,548

Cash on Cash Return

-343.6%

Annual Revenue

$62,588

AirDNA projects $294/night at 61% occupancy ($65,502). Airbtics projects $272/night at 63% occupancy ($62,588). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $272 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,281	$56,438	$109,156	$144,463
Occupancy	52%	63%	75%	81%
Nightly Rate	$140	$238	$388	$475

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hot Tub + Game Room + Fire Pit \| Seabreeze Home	$88,315	$403	59%	3	2	2	$160	✅	✅	✅	Y / Y	⭐️ 5 (66)
Beautiful San Diego Townhouse Close to Coronado	$64,098	$207	81%	3	2.5	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (52)
Luxury Townhome - Silver Strand Beach Bungalow	$89,073	$278	82%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (155)
Luxury Beachbreak #2 Endless Summer 3 B 3.5 Ba	$77,608	$265	78%	3	3.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (325)
741- Beach Condo with 2 full bedrooms and Loft.	$30,991	$141	55%	3	1.5	2	$260	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Beautiful Large 3 Bedroom on the 3rd Floor	$135,102	$632	57%	3	2	1	$295	✅	❌	❌	Y / Y	⭐️ 4.8 (68)
Mi Casa Es Tu Casa	$15,956	$82	51%	3	3.5	2	$36	❌	❌	❌	Y / Y	⭐️ 5 (68)
Beach Townhouse by Coronado & the Silver Strand!	$43,926	$214	50%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (154)
BeachBreak #6 Spacious+Luxurious Beachfront Suite	$144,610	$515	76%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (150)
Dream Pano Oceanview: steps 2 pier+dining/sleeps 8	$101,587	$422	64%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
SD Lux Home/ Hot tub/ 360 Panoramic views/6 Beds!	$75,478	$296	68%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (57)
Ocean View house in Playas de Tijuana	$21,538	$104	55%	3	3	2	$35	❌	❌	✅	Y / Y	⭐️ 4.8 (274)
Casa Chula Botanical Retreat	$68,405	$231	79%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (62)
Kid Friendly home in Chula Vista	$119,754	$383	85%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (32)
Enjoy the Best Ocean Views and Sunsets in a Beach Front Home	$121,246	$538	61%	3	3	2	$159	❌	❌	❌	Y / Y	⭐️ 5 (405)
San Diego Beachfront House 60s to sand, surf, pier	$88,315	$416	57%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (141)
close to beach minutes to Coronado & all highways	$37,258	$172	52%	3	2	1	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Backyard Paradise! Imperial BEACH 3Bed/2BA	$58,621	$220	70%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (100)
Cozy townhome on IB's Seacoast Drive.	$69,856	$269	69%	3	1.5	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (88)
3-BR, Gated Yard, near Beach, Ranch Style, 8 guest	$61,280	$217	71%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
Bayside 3 Bed, 3 BR near the beach, sleeps 8	$78,192	$218	98%	3	3	3	$165	❌	❌	✅	Y / Y	⭐️ 5 (105)
Beachbreak 10 Awesome views fantastic food and fun	$69,218	$373	50%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (115)
Newly Remodel Beach Home 1850 sqft Steps to Beach!	$139,025	$471	78%	3	3	3	$230	❌	❌	✅	Y / Y	⭐️ 5 (81)
BeachBreak #8 Corner Home with OCEAN VIEWS!	$87,303	$538	44%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (177)
Family Vacation Condo - 3 Bedroom	$82,856	$312	69%	3	2	1	$245	✅	✅	❌	Y / Y	⭐️ 5 (16)
Beach, City View Apartment @Playas de Tijuana	$27,457	$121	62%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (501)
"OceanView Condo playas de Tijuana	$31,019	$113	75%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (319)
3 Bedroom Bayfront IB Home	$57,784	$175	83%	3	2	30	$300	❌	❌	❌	Y / Y	⭐️ 5 (26)
BEAUTIFUL HOME 3/R /3/bath UP/TO/10/GuestS NO FEE	$18,538	$108	45%	3	2.5	1	$57	❌	❌	❌	N / N	⭐️ 4.5 (39)
Ocean View 3 Bedrooms Condo, just steps from the p	$124,598	$471	72%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (196)
Beachfront 3-bedrm condo w/ pool, spa, & parking	$99,521	$466	58%	3	2	4	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Cozy & Comfortable home near the beach & Coronado	$82,271	$275	80%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (75)
CASTLE* 125/Photos 3/4th-Floor/s Town-Ocean-Views!	$15,131	$106	39%	3	3	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (64)
Comodo, espacioso y seguro con vista al mar!	$27,553	$204	36%	3	2	1	$27	❌	❌	❌	N / Y	⭐️ 5 (134)
Secret Staircase to the Beach! Oceanview&Parking!	$18,338	$83	57%	3	1	3	$49	❌	❌	✅	Y / Y	⭐️ 5 (55)
Spacious 3 Bedroom Townhouse	$36,380	$140	71%	3	1.5	14	$300	❌	❌	❌	Y / N	⭐️ 0 (2)
Home Sweet Home	$64,295	$263	66%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (76)
Monumental Playas de Tijuana, Complejo Residencial	$13,931	$82	40%	3	2.5	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (91)
Ocean View of Las Playas and San Diego	$29,094	$139	53%	3	2.5	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (15)
Gorgeous & Spacious Home Just 1 mile to the Beach	$44,283	$245	49%	3	3	30	$210	❌	❌	✅	Y / Y	⭐️ 5 (22)

Return Metrics

-343.58% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$29,548	-$59,096	-$88,644	-$118,193	-$147,741	-$295,482	-$886,447
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	-$29,548	-$59,096	-$88,644	-$118,193	-$147,741	-$295,482	-$886,447

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-343.58%

Payback Period Days

Return on Investment

-343.58%

1246 Thermal Ave San Diego, California, 92154

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$62,588

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $294/night at 61% occupancy ($65,502.85). Airbtics projects $388/night at 63% occupancy ($62,588).

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.

$66,495

Avg annual revenue

63%

Avg occupancy rate

$272

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

$55k

$100k

$145k

-$29,548

Profit

Revenue

$62,588

Operating Expenses

$20,136

Operating Income

$42,452

Net Effective Rent

$72,000

Profit (Cash Flow)

-$29,548

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-343.58%

Payback Period Days