$850,000
Avg. Purchase Price
$275
Avg. Nightly Rate
72%
Avg. Occupancy
beach
Market Type
San Diego's perfect weather, beaches, and military presence create consistent STR demand. Comic-Con and other events drive significant revenue spikes.
Property Details
$
Total property acquisition cost
%
%
years
$
Average rate per night
%
Expected annual occupancy
$
Per turnover
nights
%
Airbnb/VRBO service fee (typically 3%)
$
Annual
$
Annual
$
Monthly average
$
Monthly
%
% of revenue
%
% of revenue (0 if self-managing)
Monthly Cash Flow
-$157
-$1,885 / year after all expenses
Proceed with Caution
Break-even at 75% occupancy
Cash-on-Cash
-0.8%↓
Return on your cash invested
Cap Rate
5.8%–
NOI / Purchase price
Break-Even
75%↓
Minimum occupancy needed
Turnovers/Year
88
263 nights occupied
Financial Summary
Annual Gross Revenue$88,550
Annual Expenses
Platform Fees$2,657
Property Tax$9,775
Insurance$3,400
Utilities$3,000
Maintenance Reserve$4,428
Cleaning Costs$16,280
Total Expenses$39,539
Net Operating Income$49,011
Annual Mortgage-$50,896
Annual Cash Flow-$1,885
Your Investment
Down Payment$212,500
Est. Closing Costs (3%)$25,500
Total Cash Needed$238,000
Loan Amount$637,500
Monthly Mortgage (P&I)$4,241
San Diego STR Market Highlights
- 1Year-round perfect weather supports consistent bookings
- 2Comic-Con commands premium rates in summer
- 3Large military base creates steady housing demand
- 4Beach properties command significant premiums
Seasonality in San Diego
Strong year-round with peaks June-September. Comic-Con in July sees 3-4x normal rates.
San Diego STR Regulations
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
VRBO Calculator
Listing on VRBO? Analyze with lower host fees
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Market averages are estimates for educational purposes only. See full disclaimer