BNBCalc Short Term Rental Rental Arbitrage Analysis 8338 Regents Rd UNIT 3J, San Diego, CA, 92122

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$123,270

Profit (Cash Flow)

$52,045

Cash on Cash Return

605.2%

Annual Revenue

$123,270

AirDNA projects $230/night at 55% occupancy ($46,203). Airbtics projects $450/night at 75% occupancy ($123,269). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 75% occupancy rate, $450 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$65,156	$109,167	$179,383	$265,818
Occupancy	68%	77%	84%	93%
Nightly Rate	$255	$378	$566	$760

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)
Beach Cottage - Beach, Golf, Hiking!	$82,370	$241	90%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (153)
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)
Dream 3BR HOUSE San Diego - Spa BBQ Playroom	$111,096	$365	81%	3	2.5	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (157)
NEW/ Private Balcony/ Close to Beach&Attraction's	$45,497	$167	72%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Now, this is San Diego!	$72,044	$253	76%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (171)
San Diego Fun \| Jacuzzi-Game Room\| Pets Welcome*	$79,515	$278	72%	3	1	1	$160	✅	✅	✅	Y / Y	⭐️ 5 (192)
La Jolla Cove - Oceanfront Masterpiece	$293,419	$930	84%	3	5	3	$500	❌	❌	❌	Y / Y	⭐️ 5 (25)
Country Club Villa by the Sea	$124,972	$584	58%	3	3.5	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (182)
Chic Spring Japandi Retreat	$64,445	$218	77%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (76)
Via Capri by the Sea 1/2price for LA fire victims	$175,641	$561	84%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (26)
Tropical Paradise In Sunny San Diego!	$73,588	$201	98%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (144)
1-Story, Walking to The Cove, Ocean View Deck	$135,960	$532	69%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (80)
Gorgeous Modern House in La Jolla Village	$152,245	$518	79%	3	2.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (84)
Ocean Breeze Haven Sunset & Pool 3 Bedroom House	$171,840	$481	93%	3	3	2	$299	✅	✅	✅	Y / Y	⭐️ 5 (73)
3BR Oceanview Dog Friendly \| Pool \| Balcony \| W/D	$82,408	$866	26%	3	3	3	$0	✅	❌	✅	Y / Y	⭐️ 4 (23)
Private & Modern Home \| Minutes to La Jolla	$81,170	$285	76%	3	2	1	$289	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Walk to Beach * AC * 3 Levels	$199,304	$680	77%	3	3.5	3	$414	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beach Front at La Jolla Shores	$198,929	$670	81%	3	2.5	4	$275	❌	❌	❌	Y / Y	⭐️ 5 (124)
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	$124,266	$351	95%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (149)
Huge 8ft Heated Pool, 9 Seat Spa & Chef’s Kitchen!	$83,162	$247	89%	3	2	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (199)
40’ POOL/85” TV/Bunk Bed/8 mins to Beach/ La Jolla	$95,004	$263	96%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (54)
The Lotus House - Architectural Masterpiece!	$163,348	$1,342	32%	3	2.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (13)
3BR Home-Slps 6-Near LaJolla/UCSD/Beach wFire Pit!	$79,415	$298	70%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
Walk to Ocean * AC * 3 Levels	$153,311	$603	67%	3	3.5	3	$414	❌	❌	❌	Y / Y	⭐️ 5 (27)
Remodeled Cottage - Minutes to Beach, Park, Shops!	$111,366	$512	55%	3	2	2	$505	❌	❌	❌	Y / Y	⭐️ 5 (49)
Where We Roam Villa With Pool	$154,379	$532	77%	3	2	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (35)
Paws & Relax: Spacious 3-bedroom w/ Backyard	$36,999	$117	82%	3	2	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (31)
Panoramic Ocean Vistas With Hot Tub and Firepit	$212,589	$611	91%	3	2	31	$395	❌	✅	❌	Y / Y	⭐️ 5 (45)
Canyon View: One-of-a-kind outdoor retreat	$72,646	$234	82%	3	2	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (135)
Sunny Jim's Sea Cave unique home!	$163,637	$557	80%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (111)
The Luna House Mid-Century Ranch - Executive Home	$84,661	$365	63%	3	2	4	$50	❌	❌	❌	Y / Y	⭐️ 5 (148)
Surf Cottage w/Pool & Firepit 10min from the beach	$72,024	$297	64%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (65)
Topaz By AvantStay \| Walking Distance to Beach	$215,215	$751	76%	3	2	1	$450	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
Canyon View Retreat	$56,786	$172	86%	3	1.5	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (63)
Bay Ho Main house	$123,883	$331	98%	3	2	1	$215	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

605.17% 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)	$52,044	$104,089	$156,134	$208,179	$260,223	$520,447	$1,561,343
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	$52,044	$104,089	$156,134	$208,179	$260,223	$520,447	$1,561,343

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

605.17%

Payback Period Days

Return on Investment

605.17%

8338 Regents Rd San Diego, California, 92122

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

San Diego

Guide

Zoning

Market

Guide

Laws

Market Data

$123,270

Annual Revenue

BNBCalc predicts this property will get $450 per night with 75% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

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.

$121,359

Avg annual revenue

75%

Avg occupancy rate

$450

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

$120k

$205k

$295k

$52,045

Profit

Revenue

$123,270

Operating Expenses

$28,025

Operating Income

$95,245

Net Effective Rent

$43,200

Profit (Cash Flow)

$52,045

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

605.17%

Payback Period Days