319 E Oxford St Chula Vista, California, 91911-3727
3 bed • 2 bath • 9 guests • $650,100
$650,100
Zestimate
Est. $3,118/mo
Annual Revenue
$92,809
Profit (Cash Flow)
$23,215
Cap Rate
10.3%
Annual Revenue
This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $385/night at 66% occupancy ($92,809) Airbtics projects $299/night at 67% occupancy ($73,169)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$92,809
$92,809
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$52,321 | $172 | 76% | 3 | 1 | 8 | 1 | $95 | ❌ | ❌ | ✅ | No / Yes | ⭐️ 4.9 (309) | Profile | |
$107,852 | $335 | 86% | 3 | 1 | 8 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (29) | Profile | |
$132,385 | $417 | 84% | 3 | 3 | 8 | 2 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (132) | Profile | |
$104,444 | $407 | 67% | 3 | 1 | 8 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (88) | Profile | |
$95,671 | $336 | 73% | 3 | 2 | 12 | 1 | $225 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 4.8 (187) | Profile |
Return Metrics
14.69% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.69%
Cap Rate
10.31%
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 estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com