BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 319 E Oxford St

3 bed • 2 bath • 9 guests • $650,100

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$92,809

Profit (Cash Flow)

$23,210

Cap Rate

10.3%

Annual Revenue

$92,809

AirDNA projects $385/night at 66% occupancy ($92,808). Airbtics projects $299/night at 67% occupancy ($73,169). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 66% occupancy rate, $385 rate per night.

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

Percentiles25%50%75%90%
Revenue$55,865$82,881$104,813$129,667
Occupancy61%73%77%83%
Nightly Rate$242$299$356$408

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
South San Diego remodeled private home!
$52,321
$172
76%
311$95❌❌✅N / Y⭐️ 4.9 (309)
Kid Friendly home in Chula Vista
$107,852
$335
86%
312$150❌❌✅Y / Y⭐️ 4.8 (29)
Luxurious Zen Oasis~Garden ~Ocean Views ~Parking
$132,385
$417
84%
332$160❌❌✅Y / Y⭐️ 5 (132)
Bayside Boho Bungalow 3 Bed 1 Bath
$104,444
$407
67%
312$175❌❌✅Y / Y⭐️ 4.8 (88)
Movie Theater! AC. Kids Play Area
$95,671
$336
73%
321$225✅✅✅Y / Y⭐️ 4.8 (187)
South San Diego remodeled private home!
$52,555
$182
73%
311$95❌❌✅N / Y⭐️ 4.9 (405)
Beautiful craftsman home in SD | Pool | Jacuzzi
$80,782
$372
58%
333$150✅✅✅Y / Y⭐️ 5 (30)
Family Escape-Comfortably Sleeps 7!
$130,348
$431
80%
333$275❌❌❌Y / Y⭐️ 4.8 (84)
🏠LuxuryHome in Chula Vista Luxurious neighborhood
$95,005
$315
80%
333$130❌❌❌Y / Y⭐️ 4.8 (68)
Stunning 3 Bedroom Retreat with Huge Deck
$61,949
$217
78%
312$0❌❌❌Y / Y⭐️ 5 (24)
La Residencia Retreat
$34,393
$279
26%
333$225❌❌❌Y / Y⭐️ 4.9 (31)
Spectacular Views and Comfort-Book Now! King Bed!
$70,656
$249
70%
321$135❌❌✅Y / Y⭐️ 4.8 (173)
Mom's House
$94,408
$369
69%
323$150✅✅✅Y / Y⭐️ 5 (23)
JC’s Modern Paradise
$77,695
$285
72%
333$195❌❌✅Y / Y⭐️ 5 (45)
Home Sweet Home
$61,468
$327
50%
312$120❌❌❌Y / Y⭐️ 5 (71)
Dream Vacation! Sunny 3 Bedroom Home!
$196,040
$626
83%
323$325✅❌❌Y / Y⭐️ 4.9 (79)
Mid Century Boho Casita
$86,726
$354
61%
321$150❌❌✅Y / Y⭐️ 5 (192)
Roost n’ Relax - A/C, near the Beach, firepit
$43,876
$113
93%
322$220❌❌❌Y / Y⭐️ 5 (84)
An Oasis,Heated Pool, JQZ,Grill,Ocean&MTN View
$112,230
$476
63%
322$150✅✅✅Y / Y⭐️ 4.9 (111)
Whole house 3 bedroom , Newly remodeled, Private!
$46,642
$166
74%
322$30❌❌✅Y / Y⭐️ 5 (285)
ChulaVista Bayfront Retreat 3BR Sleeps7 FencedYard
$69,123
$269
66%
316$200❌❌❌Y / Y⭐️ 4.8 (16)
Casa Chula Botanical Retreat
$67,627
$233
77%
312$100❌❌❌Y / Y⭐️ 5 (41)
8 mins to Sesame Place! High chair & Pack n Play
$68,968
$287
64%
322$175✅❌❌Y / Y⭐️ 4.8 (102)
Coastal Serenity: A Luxurious Modern Haven
$54,647
$189
79%
332$0❌❌❌Y / Y⭐️ 5 (76)
SD Lux Home/ Hot tub/ 360 Panoramic views/6 Beds!
$66,337
$307
54%
322$200❌✅✅Y / Y⭐️ 4.8 (52)
Central San Diego Location Incredible Ocean Views
$104,290
$365
75%
335$250✅✅❌N / Y⭐️ 5 (11)
Bay Breeze Haven San Diego home w/spa & Great Yard
$112,950
$408
74%
322$199❌✅✅Y / Y⭐️ 5 (84)
Oasis with ocean views/Pool/Hot tub! Sleeps 10!
$98,342
$296
87%
323$200✅✅❌Y / Y⭐️ 4.9 (152)
3 Bedroom Modern LuxeRetreat w/ BBQ & Billiards
$54,357
$246
56%
322$160❌❌✅Y / Y⭐️ 4.7 (176)
San Diego Sunsets/Hot Tub/ Firepit
$95,188
$312
79%
322$220❌✅❌Y / Y⭐️ 5 (106)
San Diego Bay Home - 3Bd/1.5Bth/Driveway/Yard-Deck
$49,583
$174
75%
322$160❌❌✅Y / Y⭐️ 4.7 (108)
*Upgraded 3 Bedroom Condo w/ Fireplace, A/C & BBQ
$68,292
$230
77%
322$130❌❌❌Y / Y⭐️ 4.8 (72)
Quiet & Comfortable home by downtown Chula Vista
$60,020
$248
62%
322$200❌❌✅Y / Y⭐️ 5 (64)
Charming 3-bedroom home with huge backyard
$67,420
$324
55%
323$185❌❌❌Y / Y⭐️ 4.9 (82)
Palace, 3000 sq ft luxury home
$53,987
$303
47%
331$180❌❌❌Y / N⭐️ 3.5 (6)
Comfy CITY HOUSE
$47,566
$171
76%
313$0❌❌❌Y / Y⭐️ 4.8 (36)
Southbay’s Modern Family Home - San Diego
$72,677
$247
76%
3230$149❌❌❌Y / Y⭐️ 4.8 (55)
Charming 3bd house-10min drive Downtown San Diego
$70,049
$274
68%
322$150❌❌❌Y / Y⭐️ 4.9 (40)
The Zen/Chill House
$30,746
$315
22%
311$250❌❌✅N / N⭐️ 4.8 (24)
Little Venetian-3000sqft, luxury
$33,123
$362
25%
331$0❌❌❌Y / N⭐️ 3.9 (10)

Return Metrics

14.68% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$23,209$46,419$69,629$92,838$116,048$232,096$696,290
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$6,386$13,167$20,365$28,008$36,122$84,847$520,080
Down Payment$130,020$130,020$130,020$130,020$130,020$130,020$130,020
Property Appreciation$19,503$39,591$60,281$81,593$103,544$223,580$927,863
Total Return$179,119$229,197$280,296$332,460$385,735$670,544$2,274,254

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.68%

Cap Rate

10.31%

Return on Investment

31.07%

property-location

319 E Oxford St Chula Vista, California, 91911-3727

3 bed • 2 bath • 9 guests

Est. $3,118/mo

Agent

Inquire about this property

Contact

test at Test

$650,100

Zestimate

Chula Vista

Guide

Zoning

Market

Guide


Laws


Market Data

$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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.53

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%

Profit (Cummulative)

$23,210

$6,387

$8,500

$19,503

$0

Total Gain

$49,099

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
242 E Olympia St321,040-7,0001959$575,5009
1167 Cuyamaca Ave321,160-6,5001965$172,000-
1251 Nacion Ave211,010-7,0001971$725,00068
1207 Nile Ct421,400-7,3001969$845,00014
1476 Judson Way321,042-7,0001963$552,000-
1062 Cuyamaca Ave321,050-8,9001955$595,000-
1143 Vista Way321,632-12,5001955$840,00049
1266 Cuyamaca Ave321,702-6,9001965$0-
1290 Cuyamaca Ave321,608-7,0001965$826,50061
28 E Emerson St321,448-7,3001956$830,50013

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