BNBCalc Short Term Rental Rental Arbitrage Analysis 5705 Lauretta St San Diego CA 92110

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$51,992

Profit (Cash Flow)

-$8,707

Cash on Cash Return

-137.1%

Annual Revenue

$51,992

AirDNA projects $199/night at 77% occupancy ($55,966). Airbtics projects $219/night at 65% occupancy ($51,992). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,834	$51,939	$72,946	$99,786
Occupancy	56%	66%	76%	85%
Nightly Rate	$181	$207	$252	$307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 2 BR 2.5 bath in the heart of San Diego	$44,606	$222	51%	2	3	2	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (25)
Forever View	$61,946	$229	72%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (54)
Lovely 2 Bdrm 2.5 bath with amazing amenities	$34,980	$216	44%	2	3	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (7)
Golden Hill 1 bedroom apartment	$44,527	$292	39%	2	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (14)
1 Bedroom in charming 4 plex in Golden Hill	$51,831	$191	71%	2	2	1	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (25)
The California - Dreamy San Diego Oasis w/ Hot Tub	$58,811	$266	55%	2	2	2	$210	❌	✅	❌	Y / Y	⭐️ 5 (110)
The California II- Mission Hills Hideaway, Hot Tub	$45,184	$257	43%	2	2	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (102)
Fashion Valley Home Next 2 Park/Playgnd	$54,712	$172	85%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (218)
Paradise in Old Town - close to Seaworld / MCRD	$71,950	$209	87%	2	2	7	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (404)
Sunset in Old Town with a Perfect Location	$71,828	$207	89%	2	2	7	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (357)
2 BR/ 2 BA San Diego Getaway	$51,518	$204	69%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (138)
Charming Casa Montecito in Peaceful Mission Hills	$91,970	$283	88%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (91)
★Lux Designer Penthouse \| Balcony w/ Stunning View	$59,640	$207	76%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Modern condo in Hillcrest/Mission Hills	$43,585	$190	59%	2	3	31	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (110)
Your Home in San Diego - Two-Car Garage	$68,208	$335	53%	2	2	2	$215	❌	❌	✅	Y / Y	⭐️ 4.9 (130)
Beautiful 2 bedroom in the heart of San Diego!	$46,053	$176	68%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (65)
Stylish Townhome in Hillcrest/Mission Hills	$75,988	$305	67%	2	3	31	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Modern 2bd w/ Outdoor Oasis, Close to All.	$47,206	$146	84%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Centrally Located: Sleeps 6! 5 min to Sea World	$94,038	$326	78%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (182)
Convenient and Cozy Two Bedroom Home	$39,656	$182	58%	2	2	3	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Heart of San Diego in Old Town. Private Oasis 2	$52,022	$246	57%	2	2	2	$195	❌	✅	❌	Y / Y	⭐️ 4.8 (40)
Cozy Haven	$55,251	$204	74%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
Charming 2 bdrm Cottage in the heart of San Diego	$32,743	$134	60%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (201)
Bay Park Guest House, 2bd/2ba, A/C, Fast WiFi	$42,623	$134	85%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
Resort Style by Beach w/Pool/Gym/Theater/King Beds	$47,564	$189	65%	2	2	2	$99	✅	✅	✅	Y / Y	⭐️ 5 (20)
NewDolphin Bay Hideaway: 2bd/1ba with shared yard!	$59,007	$254	59%	2	1	1	$231	❌	✅	✅	Y / Y	⭐️ 4.8 (17)
HILLSIDE HIDEAWAY Private 2br w/Large Patio	$77,173	$252	81%	2	1	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (112)
Modern Townhouse for working professionals	$28,923	$237	32%	2	3	31	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Private Canyon Cottage	$41,374	$224	48%	2	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (40)
Fantastic Townhouse with Resort Style Amenities	$36,435	$195	50%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (7)
Resort Style by Beach w/Pool/Gym/Theater/King Beds	$79,654	$336	64%	2	2	2	$99	✅	✅	✅	Y / Y	⭐️ 4.9 (20)
Resort Style King Bed Suite Near Beach w/Pool, gym	$61,971	$332	51%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (18)
Canyon Hideaway in Central San Diego	$43,706	$153	77%	2	1	4	$60	❌	❌	❌	Y / Y	⭐️ 5 (147)
Centrally located home with bay and city views	$60,879	$171	94%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (56)
2 Bedroom, 2 Bath Condo near Mission Valley	$37,881	$150	69%	2	2	31	$175	✅	✅	❌	Y / Y	⭐️ 5 (2)
Modernist San Diego Experience - Centrally Located	$41,487	$178	62%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (62)
Renovated Bay Park Dream - AC, W/D, Backyard	$51,522	$205	64%	2	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (10)
1920's Spanish cottage - central to everything!	$50,237	$186	73%	2	1	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (108)
Amazing, Newly Designed and Renovated Spanish Apt	$36,862	$132	71%	2	1	2	$128	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Great Location, Renovated Modern Spanish Apartment	$53,986	$234	59%	2	1	2	$128	❌	❌	❌	Y / Y	⭐️ 4.8 (55)

Return Metrics

-137.11% 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)	-$8,706	-$17,413	-$26,119	-$34,826	-$43,532	-$87,065	-$261,196
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	-$8,706	-$17,413	-$26,119	-$34,826	-$43,532	-$87,065	-$261,196

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-137.11%

Payback Period Days

Return on Investment

-137.11%

5705 Lauretta St San Diego CA 92110

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,109

Zestimate

$51,992

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 77% occupancy.Projected nightly rate is $219/night at 65% occupancy.

Occupancy Rate

Top 51% 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.

$53,738

Avg annual revenue

65%

Avg occupancy rate

$219

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

$30k

$50k

$70k

$95k

-$8,707

Profit

Revenue

$51,992

Operating Expenses

$18,759

Operating Income

$33,233

Net Effective Rent

$41,940

Profit (Cash Flow)

-$8,707

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-137.11%

Payback Period Days