BNBCalc Short Term Rental Rental Arbitrage Analysis 1575 Camino Altezza, Chula Vista, CA, 91913

3 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$47,555

Profit (Cash Flow)

-$24,567

Cash on Cash Return

-285.7%

Annual Revenue

$47,555

AirDNA projects $261/night at 60% occupancy ($57,197). Airbtics projects $217/night at 60% occupancy ($47,554). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $217 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,226	$47,656	$86,436	$115,827
Occupancy	46%	67%	75%	81%
Nightly Rate	$98	$189	$308	$379

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Residencia Retreat	$69,983	$779	21%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (31)
JC’s Modern Paradise	$90,454	$310	78%	3	2.5	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (62)
Mid Century Boho Casita	$66,353	$358	48%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (211)
Casa María Teresa	$19,513	$77	67%	3	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (35)
Roost n’ Relax - A/C, near the Beach, firepit	$43,077	$124	92%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (105)
Exclusive condominium close to the border	$25,613	$82	81%	3	1.5	2	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
South San Diego remodeled private home!	$45,438	$173	68%	3	1	1	$95	❌	❌	✅	N / Y	⭐️ 5 (336)
South San Diego remodeled private home!	$52,232	$198	68%	3	1	1	$95	❌	❌	✅	N / Y	⭐️ 5 (434)
Peaceful Serenity	$112,049	$308	99%	3	3	2	$25	❌	✅	❌	Y / Y	⭐️ 4.5 (22)
🏠LuxuryHome in Chula Vista Luxurious neighborhood	$90,570	$291	83%	3	2.5	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (80)
Zen Retreat~ Elevated Design~ Garden~ Views~Garage	$122,009	$366	90%	3	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (159)
San Diego Paradise: Views and Hotub	$101,163	$378	72%	3	2	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (125)
SD Lux Home/ Hot tub/ 360 Panoramic views/6 Beds!	$75,478	$296	68%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (57)
Espaciosa casa cerca de aeropuerto/Garita Otay	$22,970	$128	46%	3	2.5	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (178)
Vista Bonita (Pool, Game room, Outdoor Oasis)	$99,279	$423	61%	3	2	1	$200	✅	✅	✅	Y / Y	⭐️ 5 (61)
Oasis with ocean views/Pool/Hot tub! Sleeps 10!	$78,799	$265	80%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (165)
Casa Chula Botanical Retreat	$68,405	$231	79%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
5 Minutos Consulado	$12,342	$74	43%	3	1.5	3	$30	❌	❌	❌	Y / Y	⭐️ 5 (99)
3 bedroom house w/ parking in a central location!	$17,165	$98	46%	3	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (25)
Very secured 3 Bedroom Apartment	$11,659	$82	37%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (117)
3 Bedroom Home Apt! Great Location 5m from border	$16,291	$64	67%	3	2	2	$22	❌	❌	✅	N / N	⭐️ 4.5 (81)
Bay Haven San Diego home w/spa & Great Kids House	$95,490	$314	81%	3	2	2	$199	❌	✅	✅	Y / Y	⭐️ 5 (103)
Comfortable y Tranquilo	$17,034	$62	70%	3	1.5	2	$60	❌	❌	❌	N / Y	⭐️ 5 (112)
Boutique Charm 3BR w/ Huge Deck	$61,238	$233	66%	3	1	2	$189	❌	❌	❌	Y / Y	⭐️ 5 (34)
3 Bedroom Modern LuxeRetreat w/ BBQ & Billiards	$57,507	$214	69%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (187)
Spectacular Views and Comfort-Book Now! King Bed!	$84,136	$292	75%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (189)
Dos apartamentos en misma edificio p 12 personas	$24,377	$113	54%	3	2	1	$85	❌	❌	✅	N / Y	⭐️ 0 (0)
Amplio Departamento a 5 minutos de Garita de Otay	$14,763	$71	55%	3	2	4	$54	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
An Oasis,Heated Pool, JQZ,Grill,Ocean&MTN View	$102,507	$414	67%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (117)
West Coast Life	$112,681	$394	77%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (33)
Comfort and Style in the Best Location	$27,109	$107	67%	3	2	2	$36	❌	❌	❌	Y / Y	⭐️ 5 (52)
Casa familiar, cercano a lo pudieras necesitar.	$10,671	$99	28%	3	2.5	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (46)
near US Otay border, airport and US consulate!	$15,695	$190	21%	3	2.5	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (33)
charming home near Tijuana Otayborder	$12,774	$152	21%	3	2.5	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (39)
3 cuartos 2WC 5min aeropuerto garita consulado	$23,577	$189	33%	3	2	2	$57	❌	❌	❌	N / N	⭐️ 5 (66)
Chachis Place 3 bdr+ 1 secure car space	$12,037	$94	33%	3	1.5	1	$39	❌	❌	❌	Y / Y	⭐️ 5 (124)
Charming 3-bedroom home with huge backyard	$74,943	$332	61%	3	2	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (89)
★Spacious & well located Apartment. 5 Beds!!!	$19,634	$85	60%	3	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (367)
TJ Prime Three-Bed Gem apartment	$18,140	$112	42%	3	2	1	$40	❌	❌	✅	N / Y	⭐️ 5 (78)
Karols apartments Altalia 2	$24,091	$124	50%	3	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (83)

Return Metrics

-285.66% 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)	-$24,567	-$49,134	-$73,702	-$98,269	-$122,836	-$245,673	-$737,020
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	-$24,567	-$49,134	-$73,702	-$98,269	-$122,836	-$245,673	-$737,020

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-285.66%

Payback Period Days

Return on Investment

-285.66%

1575 Camino Altezza Chula Vista, California, 91913

3 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Chula Vista

Guide

Zoning

Market

Guide

Laws

Market Data

$47,555

Annual Revenue

BNBCalc predicts this property will get $217 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$51,231

Avg annual revenue

60%

Avg occupancy rate

$217

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

$10k

$45k

$85k

$125k

-$24,567

Profit

Revenue

$47,555

Operating Expenses

$18,182

Operating Income

$29,373

Net Effective Rent

$53,940

Profit (Cash Flow)

-$24,567

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-285.66%

Payback Period Days