BNBCalc Short Term Rental Rental Arbitrage Analysis 1104 Menta Corte, Chula Vista, CA, 91910

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$99,277

Profit (Cash Flow)

$19,339

Cash on Cash Return

224.9%

Annual Revenue

$99,277

AirDNA projects $305/night at 69% occupancy ($76,865). Airbtics projects $299/night at 66% occupancy ($72,077). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $353 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,658	$73,739	$101,757	$138,493
Occupancy	58%	66%	77%	86%
Nightly Rate	$210	$298	$353	$428

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
JC’s Modern Paradise	$84,194	$281	80%	3	3	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (51)
Zen Retreat~Dream Home~Garden ~Ocean Views~Parking	$137,252	$427	87%	3	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (144)
🏠LuxuryHome in Chula Vista Luxurious neighborhood	$94,999	$316	80%	3	3	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Beautiful craftsman home in SD \| Pool \| Jacuzzi	$87,804	$386	61%	3	3	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (32)
Amazing and lovely home in Sunny San Diego	$57,807	$298	53%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Charming 3-bedroom home with huge backyard	$67,055	$312	58%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Spectacular Views and Comfort-Book Now! King Bed!	$69,146	$246	72%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (189)
Mid Century Boho Casita	$64,612	$319	52%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (200)
Oasis with ocean views/Pool/Hot tub! Sleeps 10!	$70,651	$220	86%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (160)
little Venetian	$45,117	$351	32%	3	3	1	$200	❌	❌	❌	Y / N	⭐️ 2 (3)
4000 SQ FT HOME IN SAN DIEGO / 10 BEDS	$89,648	$296	82%	3	4	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (69)
Boutique Charm 3BR w/ Huge Deck	$62,938	$214	74%	3	1	2	$189	❌	❌	❌	Y / Y	⭐️ 5 (29)
An Oasis,Heated Pool, JQZ,Grill,Ocean&MTN View	$108,390	$438	67%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 4.9 (114)
8 Mins to Sesame Place, San Diego – Kids-Friendly!	$68,193	$277	65%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (106)
Roost n’ Relax - A/C, near the Beach, firepit	$41,144	$114	94%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (94)
Vista Bonita (Pool, Game room, Outdoor Oasis)	$96,666	$454	55%	3	2	1	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (50)
Mom's House	$99,534	$359	75%	3	2	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (27)
Palace, 3000 sq ft luxury home	$55,385	$306	48%	3	3	1	$180	❌	❌	❌	Y / N	⭐️ 3.5 (6)
Family Escape-Comfortably Sleeps 7!	$160,691	$500	86%	3	3	3	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Dream Vacation! Sunny 3 Bedroom Home!	$183,406	$617	80%	3	2	3	$325	✅	❌	❌	Y / Y	⭐️ 4.9 (83)
*Upgraded 3 Bedroom Condo w/ Fireplace, A/C & BBQ	$46,134	$161	74%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Relax & Play in This 3BR Home: Theater, Pool, BBQ	$100,352	$382	69%	3	2	1	$225	✅	✅	✅	Y / Y	⭐️ 4.8 (190)
Eastlake CA - Cozy 5 STARS Home!!	$48,338	$281	47%	3	3	30	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Beautiful Townhome in Otay Ranch	$63,583	$196	88%	3	3	30	$120	✅	❌	❌	Y / N	⭐️ 4.5 (24)
Condo Fully Furnished in an Excellent Location	$43,349	$188	63%	3	3	30	$250	✅	❌	❌	Y / Y	⭐️ 5 (3)
Coastal Serenity: A Luxurious Modern Haven	$97,987	$388	69%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (76)
(30 day min) 3-BR, Yard, 4 Parking, Ranch-Style	$43,810	$190	63%	3	1	30	$99	❌	❌	✅	Y / Y	⭐️ 5 (1)
Peaceful House with 5 beds in a good place	$35,136	$200	48%	3	3	30	$80	✅	❌	❌	Y / Y	⭐️ 4.7 (49)
Sunny Garden Retreat with Beautiful Views	$43,266	$182	63%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Bonita Beauty VIEWS	$121,089	$398	81%	3	2	14	$299	❌	❌	✅	Y / Y	⭐️ 5 (4)
Stunning 3 Bedroom Retreat with Huge Deck	$54,900	$200	75%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Excellent modern Otay Ranch home	$51,396	$238	59%	3	3	30	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Serene Bonita Home, Near All	$42,428	$184	63%	3	2	31	$400	❌	❌	❌	Y / Y	⭐️ 5 (2)
Gorgeous home for Summer in San Diego	$72,224	$299	66%	3	3	30	$189	❌	❌	❌	Y / Y	⭐️ 5 (3)
Comfortable 3 Bedroom House with Spacious Yard	$43,342	$191	62%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Central San Diego Location Incredible Ocean Views	$97,356	$350	76%	3	3	5	$250	✅	✅	❌	N / Y	⭐️ 5 (11)
3 Bd Amazing Horse Ranch Home!	$76,166	$309	64%	3	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
West coast home	$88,380	$350	69%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)
NEW Queen Size Beds In Every Room!	$32,940	$300	30%	3	3	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

224.87% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,338	$38,677	$58,016	$77,355	$96,694	$193,389	$580,168
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$19,338	$38,677	$58,016	$77,355	$96,694	$193,389	$580,168

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

224.87%

Payback Period Days

162

Return on Investment

224.87%

1104 Menta Corte Chula Vista, California, 91910

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Chula Vista

Guide

Zoning

Market

Guide

Laws

Market Data

$99,277

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $305/night at 69% occupancy.Projected nightly rate is $299/night at 66% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$74,317

Avg annual revenue

66%

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

$25k

$75k

$130k

$185k

$19,339

Profit

Revenue

$99,277

Operating Expenses

$24,906

Operating Income

$74,371

Net Effective Rent

$55,032

Profit (Cash Flow)

$19,339

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

224.87%

Payback Period Days

162