BNBCalc Short Term Rental Rental Arbitrage Analysis 1306 Traver Ct, Chula Vista, CA, 91913

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$90,197

Profit (Cash Flow)

-$35,529

Cash on Cash Return

-271.2%

Annual Revenue

$90,197

AirDNA projects $437/night at 46% occupancy ($73,421). Airbtics projects $449/night at 55% occupancy ($90,197). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $449 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,387	$79,183	$118,200	$241,742
Occupancy	44%	57%	66%	84%
Nightly Rate	$265	$370	$475	$768

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming 4+Bed 3 Bath Single Family Home San Diego	$112,099	$455	66%	4	2.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (55)
Family Home w/Pool, Hot Jacuzzi and Park Access	$79,574	$222	89%	4	2.5	2	$220	✅	✅	✅	Y / Y	⭐️ 5 (130)
Spacious home located in a quiet residential area	$83,019	$441	50%	4	2.5	4	$245	❌	❌	❌	Y / Y	⭐️ 5 (18)
Big Pool House Oasis (Solar heated pool)	$53,747	$232	60%	4	2	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (46)
Giant Bowling, Pool, Spa, Mini Golf & Game Room	$101,235	$417	63%	4	3	1	$299	✅	✅	✅	Y / Y	⭐️ 5 (68)
Villa Amarone-San Diego-View, HotTub, Pet friendly	$96,328	$373	66%	4	2.5	1	$475	✅	✅	✅	Y / Y	⭐️ 5 (63)
Sunny San Diego	$53,252	$293	49%	4	2.5	5	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Upscale Bonita Home, Amazing View of Ocean/City	$88,699	$315	73%	4	2	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (180)
Ocean View Private Pool & Spa Home w/Putting Green	$118,479	$380	85%	4	3	3	$260	✅	✅	❌	Y / Y	⭐️ 5 (135)
Salt Water Pool & Mini Golf Close to Downtown	$103,392	$467	58%	5	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (145)
Beautiful and Spacious San Diego Home.	$47,190	$180	67%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (126)
Tranquil Oasis with Pool! Sleeps 14!	$167,647	$501	91%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (18)
Bonita Manor - Large Home: Pool, Hot Tub, & Views!	$77,580	$275	69%	4	3	3	$614	✅	✅	✅	Y / Y	⭐️ 4.8 (38)
River Ash Retreat-4BD Getaway w/ Arcade & Backyard	$57,389	$245	64%	4	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Modern Luxury in Bonita - 2655sqft + Infinity Pool	$104,635	$436	65%	4	4	30	$694	✅	✅	❌	Y / Y	⭐️ 4.5 (58)
Modern Lux 4 BR Home- Pool, Spa & Gym!	$78,125	$310	66%	4	2	2	$300	✅	✅	✅	Y / Y	⭐️ 4.9 (87)
Oasis home Pool, Jacuzzi and billiard	$108,049	$532	55%	4	3	30	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (101)
Entertainer’s Delight!	$142,058	$1,002	38%	5	3.5	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (9)
Beautiful Scenic Views of Coronado Bridge!	$202,348	$645	84%	6	4.5	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (77)
Single-Story Chula Vista Home - Private Pool & Spa	$90,364	$742	31%	4	2	30	$258	✅	✅	❌	Y / N	⭐️ 2.4 (4)
Divine Light Pool House \| 4 Bedrooms \| San Diego	$71,569	$430	45%	4	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
Zen Escape: 4-Bedroom Oasis, Pet-Friendly	$68,023	$367	49%	4	3.5	30	$250	✅	❌	✅	Y / Y	⭐️ 5 (13)
Entertainers Eden! 4BR Retreat w/ Pool & Spa	$43,541	$322	36%	4	2	14	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (8)
Spacious Bonita Vacation Rental w/ Furnished Patio	$172,122	$630	73%	4	3	2	$186	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Lovely, clean 4br/2ba home with pool	$28,768	$262	30%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (117)
Monthly Rental \| San Diego \| 4 Bedrooms \| Pool	$54,922	$246	61%	4	3	31	$200	✅	❌	❌	Y / Y	⭐️ 3 (1)
Ideal for family life! 30 + day stays - near CBX	$47,499	$206	63%	4	3	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (3)
Castle Home, Game room/pool/spa/waterslide	$60,965	$1,124	14%	5	3	2	$350	✅	✅	❌	N / Y	⭐️ 4.5 (86)
Hacienda Pool Paradise	$144,629	$444	89%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
The Family house. 5 bedrooms, 3 baths with patio.	$67,839	$337	55%	5	3	30	$100	✅	✅	❌	Y / Y	⭐️ 5 (24)
Dragon inspired home. Poker table Pool Jacuzzi	$63,603	$1,082	15%	5	3.5	2	$350	✅	✅	❌	N / Y	⭐️ 5 (9)
Relaxing Vista Oasis w/ Pool & Spa!	$46,627	$260	49%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Modern 4 bedroom 3.5 bath house in urban Millenia	$53,290	$260	56%	4	3.5	30	$400	✅	✅	✅	Y / Y	⭐️ 0 (1)
Your home away from home	$44,784	$266	46%	4	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Cul de Sac Home in Eastlake Suburbs~4BR [32+ Days]	$67,529	$246	75%	4	2.5	32	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Stylish Pool & Stunning Views	$71,347	$722	27%	4	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (5)
Saltwater Pool, Jacuzzi & Gym – 4BR Modern Retreat	$115,780	$1,246	25%	4	2	14	$300	✅	✅	✅	Y / Y	⭐️ 5 (2)
Spacious 4 Bedroom House W/ Amazing Backyard	$44,765	$278	44%	4	2	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (5)
Dream Oasis	$69,717	$443	43%	5	4	3	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Charming Retreat near San Diego's Best Attractions	$57,475	$349	45%	4	2.5	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)

Return Metrics

-271.21% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$35,528	-$71,057	-$106,585	-$142,114	-$177,643	-$355,286	-$1,065,858
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	-$35,528	-$71,057	-$106,585	-$142,114	-$177,643	-$355,286	-$1,065,858

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-271.21%

Payback Period Days

Return on Investment

-271.21%

1306 Traver Ct Chula Vista, California, 91913

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Chula Vista

Guide

Zoning

Market

Guide

Laws

Market Data

$90,197

Annual Revenue

BNBCalc predicts this property will get $449 per night with 55% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$84,000

Avg annual revenue

55%

Avg occupancy rate

$449

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

$205k

-$35,529

Profit

Revenue

$90,197

Operating Expenses

$23,726

Operating Income

$66,471

Net Effective Rent

$102,000

Profit (Cash Flow)

-$35,529

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-271.21%

Payback Period Days