BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2085 San Diego Ave, San Diego, CA 92110, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$34,516

Profit (Cash Flow)

$1,829

Cash on Cash Return

29.7%

Annual Revenue

$34,516

AirDNA projects $150/night at 63% occupancy ($34,515).

BNB Calc projects a 63% occupancy rate, $150 rate per night.

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


Return Metrics

29.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,828$3,657$5,485$7,314$9,142$18,285$54,856
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$1,828$3,657$5,485$7,314$9,142$18,285$54,856

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

29.73%

Payback Period Days

1228

Return on Investment

29.73%

property-location

2085 San Diego Ave San Diego, California, 92110-2171

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide


Laws


Market Data

$34,516

Annual Revenue


AirDNA projects $150/night at 63% occupancy ($34,515.55).

Top 101% of comparables

Top 101% of comparables


$1,829

Profit

Revenue

$34,516

Operating Expenses

$15,887

Operating Income

$18,629

Net Effective Rent

$16,800

Profit (Cash Flow)

$1,829

$6,150

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,900

Total

$6,150

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

29.73%

Payback Period Days

1228