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 310 W A St, San Diego, CA, 92101

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$45,517

Profit (Cash Flow)

-$9,600

Cash on Cash Return

-220.7%

Annual Revenue

$45,517

AirDNA projects $186/night at 67% occupancy ($45,516). Airbtics projects $159/night at 60% occupancy ($34,844). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $186 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,306$31,336$56,890$75,570
Occupancy44%63%76%87%
Nightly Rate$111$132$199$231

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Bright Remodeled 2 beds Studio Close Little Italy

No image available

$28,510
$126
60%
112$120❌❌❌Y / Y⭐️ 4.8 (28)
Chic 1 bedroom near Little Italy downtown SanDiego

No image available

$38,385
$124
82%
112$130❌❌❌Y / Y⭐️ 4.8 (90)
A Stylish Loft near little Italy in Downtown SD

No image available

$37,959
$117
85%
112$120❌❌❌Y / Y⭐️ 4.8 (56)
Cortez Hill Getaway 1342 8TH

No image available

$33,124
$112
77%
112$120❌❌✅Y / Y⭐️ 5 (46)
Explore the Historic Gaslamp from a Charming Loft

No image available

$54,890
$199
74%
111$99❌❌✅Y / Y⭐️ 4.8 (385)
At Mine | Gaslamp suite in San Diego

No image available

$20,325
$123
37%
111$69❌❌❌N / Y⭐️ 4.9 (1025)
At Mine | Central Suite in the Gaslamp Quarter

No image available

$19,672
$151
31%
111$69❌❌❌N / Y⭐️ 4.9 (1177)
Serene Retreat: Studio Proximity to Convention

No image available

$20,278
$97
56%
112$55❌❌✅Y / Y⭐️ 4.5 (64)
Marriott Vacation Club Pulse, San Diego

No image available

$37,039
$230
44%
112$0✅✅❌N / Y⭐️ 5 (56)
Historic Victorian Gem Downtown! #1401

No image available

$32,964
$124
68%
112$175❌❌❌Y / Y⭐️ 4.8 (89)
Spacious Loft near Gaslamp/ Little Italy in DT SD

No image available

$52,060
$159
88%
112$130❌❌❌Y / Y⭐️ 4.8 (99)
Loft Suite - 3 beds w Parking Downtown -700sf #202

No image available

$59,500
$215
75%
111$49❌❌✅Y / Y⭐️ 4.5 (11)
Spacious Studio, King Bed in Little Italy Downtown

No image available

$30,312
$82
98%
112$90❌❌❌N / Y⭐️ 4.7 (343)
Loft Suite - 4 beds w Parking Downtown -700sf #301

No image available

$61,798
$220
76%
111$49❌❌✅Y / Y⭐️ 4.5 (8)
Marriott Vacation Club Pulse, San Diego Suite

No image available

$56,493
$343
45%
111$0✅✅❌Y / Y⭐️ 5 (18)
Ambient Oasis in the Heart of San Diego

No image available

$29,916
$120
63%
112$75❌❌❌Y / Y⭐️ 4.8 (71)
Fabulous Urban Retreat in San Diego

No image available

$25,661
$85
76%
112$75❌❌❌Y / Y⭐️ 4.8 (30)
Gaslamp/Convention/ Petco 1BD Apartment

No image available

$21,044
$144
39%
112$45✅✅✅Y / Y⭐️ 4.2 (14)
3 Beds w Parking Wi-Fi LOFT Walk to Convention 302

No image available

$67,892
$228
80%
111$49❌❌✅Y / Y⭐️ 5 (1)
Cozy Couple's Corner in Downtown San Diego

No image available

$36,557
$110
87%
112$75❌❌❌Y / Y⭐️ 4.8 (40)
Lovely Studio in the Heart of Little Italy!

No image available

$52,068
$200
67%
111$180❌❌❌Y / Y⭐️ 4.8 (66)
Boutique Suite in Downtown San Diego

No image available

$27,009
$94
75%
112$75❌❌❌Y / Y⭐️ 4.7 (56)
Serene Studio Retreat: Close to Convention Center

No image available

$23,429
$101
61%
112$55❌❌✅Y / Y⭐️ 4.5 (21)
Chic Urban Getaway: Studio near Little Italy

No image available

$22,433
$125
48%
112$55❌❌✅Y / Y⭐️ 4.7 (16)
Cozy Little Italy Condo, Best part of DT San Diego

No image available

$22,135
$96
63%
1131$175✅✅✅Y / Y⭐️ 4.8 (30)
1920's Craftsman Cottage 1bd

No image available

$35,800
$143
64%
111$90❌❌❌N / Y⭐️ 4.8 (37)
Tranquil Studio Retreat: Near Little Italy

No image available

$21,736
$112
52%
112$55❌❌✅Y / Y⭐️ 4.7 (29)
Remodeled 1BD 1920s Craftsman

No image available

$28,597
$107
68%
111$90❌❌❌N / Y⭐️ 4.8 (29)
Peaceful Retreat at Modern Loft

No image available

$48,400
$152
87%
1228$0✅✅❌Y / Y⭐️ 5 (12)
Heart of Downtown / Pool - Jacuzzi

No image available

$23,775
$203
32%
112$0✅✅❌Y / N⭐️ 3 (4)
1BD Remodeled Craftsman Cottage

No image available

$35,384
$119
77%
111$90❌❌❌N / Y⭐️ 4.8 (27)
Metropolitan Suite Close to Convention Center

No image available

$27,953
$82
90%
112$55❌❌❌Y / Y⭐️ 4.8 (137)
12th Floor Pool Views & Vibes

No image available

$37,954
$170
61%
1131$199✅✅✅Y / Y⭐️ 4.6 (17)
Amazing View, Excellent Location in Little Italy!

No image available

$46,489
$174
73%
1130$200✅✅✅Y / Y⭐️ 4.8 (36)
1BD 1920s Craftsman

No image available

$21,661
$102
51%
111$90❌❌❌N / Y⭐️ 4.9 (20)

Return Metrics

-220.7% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,600-$19,200-$28,801-$38,401-$48,002-$96,004-$288,013
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-$9,600-$19,200-$28,801-$38,401-$48,002-$96,004-$288,013

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-220.7%

Payback Period Days

0

Return on Investment

-220.7%

property-location

310 W A St San Diego, California, 92101

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$1,849

Zestimate

San Diego

Guide

Zoning

Market

Guide


Laws


Market Data

$45,517

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $186/night at 67% occupancy ($45,516.7). Airbtics projects $159/night at 60% occupancy ($34,844).

Top 46% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$33,372

Avg annual revenue

60%

Avg occupancy rate

$159

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

$10k

$30k

$50k

$70k

Sign up to see the data on 40 all comparables

-$9,600

Profit

Revenue

$45,517

Operating Expenses

$17,917

Operating Income

$27,600

Net Effective Rent

$37,200

Profit (Cash Flow)

-$9,600

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-220.7%

Payback Period Days

0