BNBCalc Short Term Rental Rental Arbitrage Analysis 4307 Caminito Del Zafiro 70, San Diego, CA, 92121

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$117,517

Profit (Cash Flow)

$45,852

Cash on Cash Return

533.2%

Annual Revenue

$117,517

AirDNA projects $327/night at 72% occupancy ($85,993). Airbtics projects $495/night at 65% occupancy ($117,517). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $495 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,762	$116,777	$180,744	$285,340
Occupancy	53%	70%	80%	90%
Nightly Rate	$292	$448	$605	$848

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious, Clean Spacious La Jolla!	$54,001	$237	60%	3	2	2	$195	✅	✅	✅	Y / Y	⭐️ 5 (150)
Birdhouse Townhouse	$65,143	$265	66%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (196)
Beach Cottage - Beach, Golf, Hiking!	$86,725	$257	89%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (153)
3 Bed w/ Pool, Spa, Game Room, Family Friendly	$142,539	$463	81%	3	2	2	$349	✅	✅	✅	Y / Y	⭐️ 5 (74)
Dream 3BR HOUSE San Diego - Spa BBQ Playroom	$113,340	$368	82%	3	2.5	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (157)
Luxury Home in San Diego \| Pool \| Sauna \| Golf	$127,328	$443	74%	3	2	1	$249	✅	✅	✅	Y / Y	⭐️ 5 (137)
Walk to Beach * AC * 3 Levels	$212,783	$720	78%	3	3.5	3	$414	❌	❌	❌	Y / Y	⭐️ 5 (18)
3BR Home-Slps 6-Near LaJolla/UCSD/Beach wFire Pit!	$85,569	$313	72%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
Casa La Jolla	$85,870	$390	59%	3	2	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Lotus House - Architectural Masterpiece!	$166,862	$1,372	32%	3	2.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (13)
Beach Front at La Jolla Shores	$204,562	$689	81%	3	2.5	4	$275	❌	❌	❌	Y / Y	⭐️ 5 (124)
Where We Roam Villa With Pool	$151,449	$514	78%	3	2	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (35)
Walk to Ocean * AC * 3 Levels	$159,474	$617	68%	3	3.5	3	$414	❌	❌	❌	Y / Y	⭐️ 5 (27)
Remodeled Cottage - Minutes to Beach, Park, Shops!	$107,074	$532	51%	3	2	2	$505	❌	❌	❌	Y / Y	⭐️ 5 (49)
Country Club Villa by the Sea	$119,784	$601	54%	3	3.5	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (182)
40’ POOL/85” TV/Bunk Bed/8 mins to Beach/ La Jolla	$98,463	$273	96%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (54)
Now, this is San Diego!	$73,770	$264	75%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (171)
Via Capri by the Sea 1/2price for LA fire victims	$188,496	$582	87%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (26)
1-Story, Walking to The Cove, Ocean View Deck	$138,699	$550	68%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (80)
Private & Modern Home \| Minutes to La Jolla	$85,701	$313	73%	3	2	1	$289	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Beach Cottage with Pool at La Jolla Shores	$233,746	$826	77%	3	2.5	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (12)
Parasol by AvantStay \| Hilltop Ocean View Escape	$228,087	$847	72%	3	3	1	$299	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Where We Roam San Diego Getaway: Central San Diego	$118,303	$335	95%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (149)
SD Home for families pets; UCSD LaJolla 805 & I-5	$80,926	$350	62%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Surf Cottage w/Pool & Firepit 10min from the beach	$76,295	$302	67%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (65)
Enjoy one of the best views in La Jolla Shores!	$100,978	$571	46%	3	2	3	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Bohemian Hideaway \| Private Home & Hot Tub	$72,775	$256	75%	3	1.5	1	$299	❌	✅	❌	Y / Y	⭐️ 5 (19)
La Jolla Shores Retreat	$133,459	$920	37%	3	3	5	$300	❌	❌	❌	Y / Y	⭐️ 5 (10)
3B2B独立屋Remodeled Home UCSD LaJolla Scripp SeaWorld	$76,466	$226	91%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Charming Home with Private Backyard (UCSD/LaJolla)	$76,098	$219	94%	3	2	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (151)
Charming, Remodeled Home w/ AC in La Jolla Shores	$80,768	$454	47%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Wonderful 3 Bedroom House w/ Pool Close to All!!!	$87,820	$299	80%	3	2	5	$200	✅	❌	❌	Y / Y	⭐️ 5 (76)
Double Flamingo HotTub/BBQ/Game Room/Self Check-in	$56,414	$225	67%	3	2	1	$299	✅	✅	✅	Y / Y	⭐️ 5 (18)
Oceanfront Villa on the cliff	$106,675	$801	35%	3	4	2	$450	❌	❌	✅	Y / Y	⭐️ 5 (2)
Oceanfront Villa La Jolla	$198,803	$925	57%	3	4	2	$450	❌	❌	✅	Y / Y	⭐️ 0 (0)
Nice, Brand New, Bright House close to the beach	$79,714	$242	90%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
3BR Oceanview \| Hot Tub \| Fireplace \| Patio	$66,067	$521	34%	3	2	2	$307	❌	✅	❌	Y / Y	⭐️ 4.7 (57)

Return Metrics

533.16% 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)	$45,852	$91,704	$137,556	$183,408	$229,260	$458,520	$1,375,560
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	$45,852	$91,704	$137,556	$183,408	$229,260	$458,520	$1,375,560

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

533.16%

Payback Period Days

Return on Investment

533.16%

4307 Caminito Del Zafiro San Diego, California, 92121

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$117,517

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $327/night at 72% occupancy.Projected nightly rate is $495/night at 65% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$112,580

Avg annual revenue

65%

Avg occupancy rate

$495

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

$40k

$100k

$165k

$235k

$45,852

Profit

Revenue

$117,517

Operating Expenses

$27,277

Operating Income

$90,240

Net Effective Rent

$44,388

Profit (Cash Flow)

$45,852

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

533.16%

Payback Period Days