BNBCalc Short Term Rental Rental Arbitrage Analysis 3407 Calle Sin Rival, San Clemente, CA, 92673

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$132,072

Profit (Cash Flow)

-$17,097

Cash on Cash Return

-154.0%

Annual Revenue

$132,072

AirDNA projects $784/night at 55% occupancy ($157,493). Airbtics projects $565/night at 64% occupancy ($132,072). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $565 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$84,918	$119,454	$199,995	$277,243
Occupancy	59%	64%	74%	81%
Nightly Rate	$387	$501	$727	$920

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oceanview Coastal Retreat near Beach & Downtown!	$101,237	$426	63%	4	2	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (85)
Deluxe Beach House with Hot Tub & Game Room	$214,842	$874	67%	4	3.5	7	$500	✅	✅	❌	Y / Y	⭐️ 5 (15)
Sunny Surf Paradise	$201,953	$699	77%	4	4	3	$450	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Stunning Ocean Front Luxury Home, Private Beach	$260,442	$952	74%	4	4	3	$475	❌	❌	❌	Y / Y	⭐️ 5 (103)
Luxe Beach House \| Ocean Views \| Downtown \| Pier	$66,449	$293	60%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (67)
Beachy Farmhouse Family Retreat \| Pier \| Downtown	$71,195	$289	64%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (90)
Traveler's Dream Sea Breeze Pool Villa	$151,068	$546	74%	4	2	2	$265	✅	✅	✅	Y / Y	⭐️ 5 (47)
Luxe ocean-view 4BR with hot tub - walk to beach	$70,037	$445	42%	4	3	3	$408	❌	✅	❌	Y / Y	⭐️ 5 (35)
3436 Sqft Villa w/Office,Fireplace,Balconies,Pool	$106,285	$430	67%	4	4	3	$280	✅	❌	❌	Y / Y	⭐️ 5 (54)
Peaceful Ocean View Getaway	$74,559	$256	77%	4	1.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (57)
Resort like quiet vacation home at SoCal	$121,371	$460	71%	4	3	2	$260	❌	✅	✅	Y / Y	⭐️ 5 (49)
Resort-like home with pool/jacuzzi and sauna	$154,811	$896	45%	4	4.5	2	$600	✅	✅	✅	Y / Y	⭐️ 5 (22)
New Luxury Designer House w/Saltwater Pool Hot Tub	$73,837	$299	63%	4	3	2	$460	✅	✅	❌	Y / Y	⭐️ 4.8 (83)
4BR Waterview 3rd-Floor \| Balcony \|	$36,126	$347	27%	4	2	2	$381	❌	❌	❌	Y / Y	⭐️ 5 (64)
Dana Point Dream Home (#STR14-0084)	$143,547	$541	72%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (20)
Beautiful ocean view home	$57,088	$204	73%	4	2	3	$215	❌	❌	❌	Y / Y	⭐️ 4.5 (221)
Modern Lantern District Beach House	$92,170	$329	76%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (542)
Golf Course View Home - walk to Salt Creek Beach!	$280,353	$1,056	72%	4	5	7	$475	❌	❌	❌	Y / Y	⭐️ 5 (23)
Beachside Getaway! Four Awesome Units, Onsite Pool	$114,533	$513	61%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Hottub\|Pool\|LuxuryOasis\|Sunsets\|Pure Relaxation	$209,164	$918	61%	4	4	30	$350	✅	✅	✅	Y / Y	⭐️ 5 (138)
Oceanfront Chic-New Listing!	$212,134	$828	70%	4	3	5	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Sunset Shores - A Luxury Oceanfront Retreat	$257,633	$826	84%	4	4	3	$450	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Your resort like 4B4B peaceful home in SoCal	$93,921	$484	52%	4	4	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (12)
Mermaid Cottage by the Sea	$121,862	$409	80%	4	3	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (44)
Beach is Calling! Family Vacation! 4 Serene Units	$102,993	$469	60%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Modern Villa w/ Pano Ocean Views & 5 Min to Beach	$155,539	$654	64%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (42)
Two-Story Family-Friendly Duplex w/ Two Kitchens	$76,920	$594	34%	4	4	3	$224	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Walk to Beach & SC Downtown. Perfect location!	$107,649	$684	43%	4	3	6	$300	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Mission Villa	$143,288	$628	60%	4	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (15)
Saltwater POOL! Family Friendly! Park-Flora Vista	$118,881	$401	81%	4	3	30	$370	✅	✅	✅	Y / Y	⭐️ 5 (4)
Breathtaking views, close to the ocean and canyon	$70,220	$223	79%	4	2	3	$275	✅	✅	✅	Y / Y	⭐️ 5 (73)
San Juan Capistrano Home w/ Patio!	$69,191	$490	38%	4	3	14	$609	❌	❌	❌	Y / Y	⭐️ 3.6 (6)
Tsu Casa- Home Away from Home	$95,767	$534	49%	4	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Ultimate Adventure in Cali! 4 Big Units Near Beach	$99,405	$485	56%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Spectacular Ocean View Home Warm Solar Heated Pool	$140,322	$635	60%	4	3	7	$250	✅	✅	❌	Y / Y	⭐️ 5 (20)
San Clemente Luxury, Private Residence ,Ocean View	$274,508	$1,137	65%	4	4.5	7	$650	❌	✅	❌	Y / Y	⭐️ 5 (15)
Coastal Retreat With Hot Tub	$284,898	$813	95%	4	4	3	$400	❌	✅	❌	Y / Y	⭐️ 5 (10)
Beach is Calling! Family Vacation! 2 Outdoor Pools	$103,431	$314	90%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Get Outdoors! 2 Relaxing Units, Onsite Pools	$104,248	$313	91%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (7)
Luxury Beach Home 4 mins from private beach!	$152,854	$942	44%	4	2.5	7	$350	❌	✅	✅	Y / Y	⭐️ 5 (6)

Return Metrics

-154.02% 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)	-$17,097	-$34,194	-$51,291	-$68,388	-$85,485	-$170,971	-$512,914
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	-$17,097	-$34,194	-$51,291	-$68,388	-$85,485	-$170,971	-$512,914

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-154.02%

Payback Period Days

Return on Investment

-154.02%

3407 Calle Sin Rival San Clemente, California, 92673

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$132,072

Annual Revenue

BNBCalc predicts this property will get $565 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$134,668

Avg annual revenue

64%

Avg occupancy rate

$565

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

$115k

$200k

$285k

-$17,097

Profit

Revenue

$132,072

Operating Expenses

$29,169

Operating Income

$102,903

Net Effective Rent

$120,000

Profit (Cash Flow)

-$17,097

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-154.02%

Payback Period Days