BNBCalc Short Term Rental Rental Arbitrage Analysis 7838 Camino Noguera, San Diego, CA, 92122

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$103,291

Profit (Cash Flow)

$15,463

Cash on Cash Return

174.7%

Annual Revenue

$103,291

AirDNA projects $189/night at 95% occupancy ($65,579). Airbtics projects $404/night at 70% occupancy ($103,291). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 70% occupancy rate, $404 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,497	$90,215	$136,247	$212,543
Occupancy	52%	77%	92%	98%
Nightly Rate	$241	$316	$396	$577

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Birdhouse Townhouse	$62,965	$256	66%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (196)
Luxurious, Clean Spacious La Jolla!	$56,254	$231	64%	3	2	2	$195	✅	✅	✅	Y / Y	⭐️ 5 (150)
3 Bed w/ Pool, Spa, Game Room, Family Friendly	$139,790	$470	78%	3	2	2	$349	✅	✅	✅	Y / Y	⭐️ 5 (74)
Luxury Home in San Diego \| Pool \| Sauna \| Golf	$127,254	$422	78%	3	2	1	$249	✅	✅	✅	Y / Y	⭐️ 5 (137)
Casa La Jolla	$92,907	$391	64%	3	2	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (11)
3BR Home-Slps 6-Near LaJolla/UCSD/Beach wFire Pit!	$79,415	$298	70%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
The Lotus House - Architectural Masterpiece!	$163,348	$1,342	32%	3	2.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (13)
Beach Cottage - Beach, Golf, Hiking!	$82,370	$241	90%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (153)
Dream 3BR HOUSE San Diego - Spa BBQ Playroom	$111,096	$365	81%	3	2.5	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (157)
40’ POOL/85” TV/Bunk Bed/8 mins to Beach/ La Jolla	$95,004	$263	96%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (54)
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)	$71,379	$205	94%	3	2	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (151)
Nice, Brand New, Bright House close to the beach	$79,714	$242	90%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (76)
Spacious La Jolla Home with Million-Dollar Views	$97,296	$440	60%	3	2.5	2	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (65)
La Jolla, UTC 3 bedroom condo, near attractions.	$121,655	$386	84%	3	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (37)
La Jolla GardenParadise, Pool/Jaczi	$100,929	$335	82%	3	2.5	5	$125	✅	✅	✅	Y / Y	⭐️ 4.5 (20)
Luxurious Villa with Pool & Game Room in San Diego	$69,306	$526	36%	3	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
My escape	$72,353	$204	96%	3	2	2	$55	✅	❌	✅	N / Y	⭐️ 4.7 (42)
Sun Diego Poolside Paradise	$80,836	$425	46%	3	2	3	$279	✅	❌	❌	Y / Y	⭐️ 5 (4)
New spacious condo in La Jolla	$41,705	$215	53%	3	3	31	$230	✅	✅	❌	Y / Y	⭐️ 0 (0)
Townhome newly remodeled, Min 30 days rental	$39,915	$287	38%	3	2.5	31	$500	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Harmony Hacienda w/ Hot Tub	$108,081	$313	93%	3	2	4	$160	❌	✅	✅	Y / Y	⭐️ 5 (3)
Welcoming 3BR \| Private Pool \| Fireplace	$42,375	$343	32%	3	3.5	3	$307	✅	❌	❌	Y / Y	⭐️ 4.5 (45)
Entire Condo for Vacation,Medical tx,Pts& Families	$67,785	$189	98%	3	2.5	31	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Gorgeous 3 bd/ 2 bth with pool and close to Beach!	$45,291	$375	33%	3	2	2	$0	✅	❌	❌	Y / N	⭐️ 0 (2)
The Palm House above La Jolla Village - The Coasta	$58,644	$327	49%	3	3	31	$315	❌	❌	❌	N / N	⭐️ 5 (3)
Resort Style Living in Central San Diego Location	$120,168	$342	96%	3	2	3	$195	✅	✅	❌	Y / Y	⭐️ 5 (51)
Remodeled 3br townhouse in La Jolla/UCSD with A/C	$62,041	$253	67%	3	3	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
New 3br, Pool, Spa, Game Room, AC, Parking	$79,899	$295	74%	3	2	2	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Beautiful House at San Diego's La Jolla.	$94,062	$257	100%	3	2.5	31	$275	✅	✅	❌	Y / Y	⭐️ 5 (30)
Relaxing and spacious 3BDR w/AC-playroom-den-yard	$150,732	$402	100%	3	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Wonderful 3 Bed Home in La Jolla	$257,022	$1,254	56%	3	3	29	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Very Spacious, Comfortable & Centrally Located	$65,319	$194	92%	3	2	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (133)
Sunny Townhouse in La Jolla UTC	$34,853	$207	46%	3	2.5	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (12)
Ucsd-Luxury Townhome	$72,987	$259	77%	3	3	60	$200	✅	✅	❌	Y / N	⭐️ 5 (1)
Relaxing Home in University City	$116,754	$319	100%	3	2.5	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Newly Remodeled Mid-Century Modern Townhome	$70,272	$192	100%	3	3	31	$400	✅	✅	❌	Y / Y	⭐️ 5 (22)
Sunny San Diego Santuary	$118,540	$395	82%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

174.72% 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)	$15,463	$30,926	$46,389	$61,852	$77,315	$154,631	$463,895
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	$15,463	$30,926	$46,389	$61,852	$77,315	$154,631	$463,895

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

174.72%

Payback Period Days

209

Return on Investment

174.72%

7838 Camino Noguera San Diego, California, 92122

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$103,291

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $189/night at 95% occupancy.Projected nightly rate is $404/night at 70% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$90,459

Avg annual revenue

70%

Avg occupancy rate

$404

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

$105k

$180k

$260k

$15,463

Profit

Revenue

$103,291

Operating Expenses

$25,428

Operating Income

$77,863

Net Effective Rent

$62,400

Profit (Cash Flow)

$15,463

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

174.72%

Payback Period Days

209