BNBCalc Short Term Rental Rental Arbitrage Analysis 2265-71 Curlew St, San Diego, CA, 92101

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$107,637

Profit (Cash Flow)

$38,445

Cash on Cash Return

447.0%

Annual Revenue

$107,637

AirDNA projects $421/night at 70% occupancy ($107,637). Airbtics projects $324/night at 72% occupancy ($85,204). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 70% occupancy rate, $421 rate per night.

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

Return Metrics

447.02% 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)	$38,444	$76,889	$115,333	$153,778	$192,222	$384,445	$1,153,336
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	$38,444	$76,889	$115,333	$153,778	$192,222	$384,445	$1,153,336

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

447.02%

Payback Period Days

Return on Investment

447.02%

2265-71 Curlew St San Diego, California, 92101

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,849

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$107,637

Annual Revenue

BNBCalc predicts this property will get $324 per night with 72% occupancy, putting it in the top 0% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$38,445

Profit

Revenue

$107,637

Operating Expenses

$25,993

Operating Income

$81,645

Net Effective Rent

$43,200

Profit (Cash Flow)

$38,445

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

447.02%

Payback Period Days