$92,809
Annual Revenue
BNBCalc predicts this property will get $299 per night with 67% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.
Top 66% of comparables
Top 16% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$77,068
Avg annual revenue
67%
Avg occupancy rate
$299
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$140k
$195k
Sign up to see the data on 40 all comparables
$23,210
Profit
Revenue
$92,809
Operating Expenses
$25,745
Operating Income
$67,063
Mortgage & Taxes
$43,854
Profit (Cash Flow)
$23,210
$158,023
Cash Investment
Down Payment
$130,020
Renos & Furnishing
$8,500
Closing Costs
$19,503
Total
$158,023
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.68%
Cap Rate
10.31%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$30,854
Deductible property tax
$6,436
Your total deduction
$48,451
Your adjusted annual income
$150,000 - $48,451 = $101,549
Taxes on $101,549 (30%)
$30,465
Your old tax bill
$45,000
Your new tax bill
$30,465
Estimated tax savings
$14,535
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
7,300 sqft
Year built:
1968
Size:
1,344 sqft
Type:
SFR
Parking:
2
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 242 E Olympia St | 3 | 2 | 1,040 | - | 7,000 | 1959 | $575,500 | 9 |
| 1167 Cuyamaca Ave | 3 | 2 | 1,160 | - | 6,500 | 1965 | $172,000 | - |
| 1251 Nacion Ave | 2 | 1 | 1,010 | - | 7,000 | 1971 | $725,000 | 68 |
| 1207 Nile Ct | 4 | 2 | 1,400 | - | 7,300 | 1969 | $845,000 | 14 |
| 1476 Judson Way | 3 | 2 | 1,042 | - | 7,000 | 1963 | $552,000 | - |
| 1062 Cuyamaca Ave | 3 | 2 | 1,050 | - | 8,900 | 1955 | $595,000 | - |
| 1143 Vista Way | 3 | 2 | 1,632 | - | 12,500 | 1955 | $840,000 | 49 |
| 1266 Cuyamaca Ave | 3 | 2 | 1,702 | - | 6,900 | 1965 | $0 | - |
| 1290 Cuyamaca Ave | 3 | 2 | 1,608 | - | 7,000 | 1965 | $826,500 | 61 |
| 28 E Emerson St | 3 | 2 | 1,448 | - | 7,300 | 1956 | $830,500 | 13 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 7,300 sqft
- Building area: 1,344 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1:SINGLE FAM-RES
- Land Use: Residential
- Parcel Number: 620-470-06-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $71,889
- County Est. Land Value: -
- Assessed Land Value: $17,514
- County Est. Structure Value: -
Market Estimate: -
Ownership
- Name: George J Hyde
- Owner Occupied: Yes
- Owner Mailing Address: 319 E Oxford St, Chula Vista, Ca 91911
- Years Owned: 681
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- High School: Hilltop Senior High School with 7/10 star rating