BNBCalc Short Term Rental Rental Arbitrage Analysis 2974 Mission Village Dr

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$78,126

Profit (Cash Flow)

$9,373

Cash on Cash Return

109.0%

Annual Revenue

$78,126

AirDNA projects $476/night at 48% occupancy ($83,450). Airbtics projects $310/night at 69% occupancy ($78,125). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $310 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,827	$75,924	$109,830	$150,396
Occupancy	60%	70%	81%	90%
Nightly Rate	$231	$285	$355	$440

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Luxe Mission Valley 3 BR with Game Room	$98,364	$552	46%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
High-end Retreat in Uptown Newly Remodeled	$187,344	$645	78%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
A Unique North Park Retreat	$54,931	$206	70%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (652)
Spacious, Summer Dream House in University Heights	$81,048	$262	82%	3	1	2	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (110)
CHI \| Serene Home \| Parking \| Beach + Balboa Park	$89,830	$339	69%	3	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (121)
SHUI \| Self Check-In \| 12min Beach & Attractions	$76,841	$266	76%	3	3	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (203)
Family Fun! Patio+Parking & min to zoo/beach/dntn	$58,810	$252	62%	3	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Iconic \| Designer Residence at Adams Ave Theater!	$59,529	$209	75%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Charming Centrally Located Stay in San Diego	$35,559	$299	31%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Cool 3 Bedroom Near Everything!	$50,895	$429	30%	3	1	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Central_Clean San Diego 3bed/2bath home w/backyard	$82,710	$313	69%	3	2	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (71)
Serenity in San Diego with Amazing Canyon Views!	$52,051	$180	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (226)
Fire Pit/King Bed/Garden Patio/BBQ/Stocked Kitchen	$74,779	$192	94%	3	1	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (310)
Central SD - Family & Pet Friendly Home!	$79,216	$247	84%	3	2	3	$389	❌	✅	✅	Y / Y	⭐️ 4.2 (13)
Poolside Paradise in Central SD	$121,563	$425	77%	3	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (79)
★AMAZING 3B2B HOME IN SAN DIEGO★	$43,407	$190	59%	3	2	2	$219	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
North Park 3 Bed Parking & WiFi, 15 min to Beach!	$57,799	$168	94%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Sunny San Diego Home w/ Private Yard & Grill!	$121,606	$540	60%	3	1	2	$258	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Linda Vista Home	$64,212	$255	63%	3	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (224)
Clairemont Paradise Getaway	$117,064	$341	90%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Stylish & Chic 3BR Retreat \| 10 Mins to Downtown!	$46,174	$192	60%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.7 (114)
Central SoCal Coastal Escape	$35,263	$246	37%	3	2	2	$195	❌	❌	❌	N / Y	⭐️ 4.5 (41)
AURA \| Stylish Home \| Yard + Game Room + Mini Golf	$98,405	$330	78%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (155)
Newly Remodeled North Park Home	$63,759	$425	38%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (267)
Hot Tub & Luxury Home in the Heart Of San Diego!	$111,140	$310	92%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (104)
★3B2B REMODELED HOME IN SAN DIEGO★	$47,554	$183	71%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
★ Relax/Recharge here ★ Close to All Attractions!	$76,319	$300	67%	3	2	3	$195	✅	❌	✅	Y / Y	⭐️ 5 (136)
Peaceful Canyon Retreat in the Heart of San Diego	$147,475	$544	73%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
Mission Heights Home	$72,952	$261	70%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (217)
Sam & Tecla Spanish Cottage	$69,224	$225	81%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Prime location! Walk to lively Adams Ave!	$64,055	$201	86%	3	2	4	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (185)
Campus Loft	$54,979	$234	59%	3	2	3	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
3 BDRM. Walkable & Charming. Great location!	$75,225	$293	65%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (375)
3 BR Urban Oasis with Pool and Spa in Great Area	$130,253	$381	92%	3	2	3	$240	✅	✅	❌	Y / Y	⭐️ 5 (84)
Cali Cottage \| Spacious Outdoors \| Perfect for Fam	$119,888	$406	77%	3	2	31	$149	❌	❌	✅	Y / Y	⭐️ 5 (318)
Centrally located in lovely Linda Vista! Sleeps 8	$84,007	$243	88%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Central and Private: 3BR + Office Retreat	$88,294	$355	67%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
Pet-friendly space near Rady Children's & Seaworld	$77,045	$356	57%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (66)
Modern Luxury 3/3 Home with 360 rooftop views	$73,671	$349	56%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Spacious & Modern \| New Backyard \| 94 Walk Score	$85,506	$278	81%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (44)

Return Metrics

108.99% 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)	$9,373	$18,746	$28,120	$37,493	$46,866	$93,733	$281,200
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	$9,373	$18,746	$28,120	$37,493	$46,866	$93,733	$281,200

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

108.99%

Payback Period Days

335

Return on Investment

108.99%

2974 Mission Village Dr San Diego, California, 92123-3212

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,883

Zestimate

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$78,126

Annual Revenue

BNBCalc predicts this property will get $310 per night with 69% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% 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.

$80,718

Avg annual revenue

69%

Avg occupancy rate

$310

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

$85k

$135k

$190k

$9,373

Profit

Revenue

$78,126

Operating Expenses

$22,156

Operating Income

$55,969

Net Effective Rent

$46,596

Profit (Cash Flow)

$9,373

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

108.99%

Payback Period Days

335