BNBCalc.com Investment Analysis Report of 319 E Oxford St

3 bed • 2 bath • 9 guests • $650,100

BNB

Calc

Return Metrics

14.69% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.69%

Cap Rate

10.31%

Return on Investment

31.07%

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

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$55,865	$82,881	$104,813	$129,667
Occupancy	61%	73%	77%	83%
Nightly Rate	$242	$299	$356	$408

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A South San Diego remodeled private home!	$52,321	$172	76%	3	1	8	1	$95	❌	❌	✅	N / Y	⭐️ 4.9 (309)	Profile
B Kid Friendly home in Chula Vista	$107,852	$335	86%	3	1	8	2	$150	❌	❌	✅	N / Y	⭐️ 4.8 (29)	Profile
C Luxurious Zen Oasis~Garden ~Ocean Views ~Parking	$132,385	$417	84%	3	3	8	2	$160	❌	❌	✅	N / Y	⭐️ 5 (132)	Profile
D Bayside Boho Bungalow 3 Bed 1 Bath	$104,444	$407	67%	3	1	8	2	$175	❌	❌	✅	N / Y	⭐️ 4.8 (88)	Profile
E Movie Theater! AC. Kids Play Area	$95,671	$336	73%	3	2	12	1	$225	✅	✅	✅	N / Y	⭐️ 4.8 (187)	Profile

Operating Expenses

Monthly Expenses

$2,145

Annual Expenses

$25,745

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,473

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$773

Management & Platform Fees

$232

Platform Fee (i.e. Airbnb)

$232

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$3,654

Annual Mortgage & Tax

$43,848

Downpayment

Purchase Price

$650,100

Percent Down

20%

Total Downpayment

$130,020

Total Loan Amount

$520,080

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$3,118

Property Tax Yearly

0.99%

Property Tax Monthly

$536

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

7,300 sqft

Year built:

1968

Size:

1,344 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	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	0
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	0
1062 Cuyamaca Ave	3	2	1,050	8,900	1955	$595,000	0
1143 Vista Way	3	2	1,632	12,500	1955	$840,000	49
1266 Cuyamaca Ave	3	2	1,702	6,900	1965	$0	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: -

Heating: None

Pool: No

Fireplaces: 0

Basement: No basement

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 star rating

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$330,517

Profit on this property

$67,063

Your total deduction

$300,744

So, your new taxable income is your previous income minus your total deduction ($150,000 - $300,744)

-$150,744

Your old tax bill

$45,000

Your new tax bill

-$45,223

Estimated tax savings

$90,223

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

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Test

Agent at BNB

$650,100

Zestimate

$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.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.69%

Cap Rate

10.31%

Return on Investment

31.07%

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

$75,590

Your adjusted annual income

$150,000 - $75,590 = $74,410

Taxes on $74,410 (30%)

$22,323

Your old tax bill

$45,000

Your new tax bill

$22,323

Estimated tax savings

$22,677

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com