BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 536 Telegraph Canyon Rd # 31

3 bed β€’ 2 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$86,256

Profit (Cash Flow)

$27,079

Cash on Cash Return

314.9%

Annual Revenue

$86,256

AirDNA projects $369/night at 53% occupancy ($71,430). Airbtics projects $328/night at 72% occupancy ($86,256). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 72% occupancy rate, $328 rate per night.

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

Percentiles25%50%75%90%
Revenue$64,814$100,126$117,715$152,807
Occupancy66%75%79%87%
Nightly Rate$259$348$383$456

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxurious Zen Oasis~Garden ~Ocean Views ~Parking

No image available

$130,122
$397
86%
332$160βŒβŒβœ…Y / Y⭐️ 5 (113)
Coastal Serenity: A Luxurious Modern Haven

No image available

$43,949
$158
76%
332$0❌❌❌Y / Y⭐️ 5 (75)
An Oasis,Heated Pool, JQZ,Grill,Ocean&MTN View

No image available

$114,756
$484
63%
322$150βœ…βœ…βœ…Y / Y⭐️ 4.9 (101)
Family Escape-Comfortably Sleeps 7!

No image available

$120,443
$416
76%
333$275❌❌❌Y / Y⭐️ 4.8 (84)
Spectacular Views and Comfort-Book Now! King Bed!

No image available

$71,917
$250
70%
321$135βŒβŒβœ…Y / Y⭐️ 4.8 (152)
Movie Theater! AC. Kids Play Area

No image available

$103,871
$348
76%
321$225βœ…βœ…βœ…Y / Y⭐️ 4.8 (182)
Mid Century Boho Casita

No image available

$87,820
$350
61%
321$150βŒβŒβœ…Y / Y⭐️ 5 (177)
Mom's House

No image available

$95,918
$369
70%
323$150βœ…βœ…βœ…Y / Y⭐️ 5 (19)
Roost n’ Relax - A/C, near the Beach, firepit

No image available

$46,309
$114
93%
322$220❌❌❌Y / Y⭐️ 5 (72)
Oasis with ocean views/Pool/Hot tub! Sleeps 10!

No image available

$107,164
$318
88%
323$200βœ…βœ…βŒY / Y⭐️ 4.9 (144)
Whole house 3 bedroom , Newly remodeled, Private!

No image available

$46,642
$166
74%
322$30βŒβŒβœ…Y / Y⭐️ 5 (285)
Dream Vacation! Sunny 3 Bedroom Home!

No image available

$188,175
$597
83%
323$325βœ…βŒβŒY / Y⭐️ 4.9 (69)
Charming 3-bedroom home with huge backyard

No image available

$69,727
$322
57%
323$185❌❌❌Y / Y⭐️ 4.9 (74)
Central San Diego Location Incredible Ocean Views

No image available

$104,290
$365
75%
335$250βœ…βœ…βŒN / Y⭐️ 5 (11)
Spacious Oasis - 70" TV / Pool Table / 3BD - 2BTH

No image available

$44,305
$269
45%
322$0βœ…βŒβœ…Y / Y⭐️ 4.5 (12)

Return Metrics

314.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,078$54,157$81,236$108,314$135,393$270,787$812,362
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$27,078$54,157$81,236$108,314$135,393$270,787$812,362

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

314.86%

Payback Period Days

115

Return on Investment

314.86%

property-location

536 Telegraph Canyon Rd Chula Vista, California, 91910

3 bed β€’ 2 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

$2,997

Zestimate

Chula Vista

Guide

Zoning

Market

Guide


Laws


Market Data

$86,256

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $369/night at 53% occupancy ($71,430.76). Airbtics projects $328/night at 72% occupancy ($86,256).

Top 68% of comparables

Top 54% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$91,693

Avg annual revenue

72%

Avg occupancy rate

$328

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$45k

$90k

$140k

$190k

Sign up to see the data on 15 all comparables

$27,079

Profit

Revenue

$86,256

Operating Expenses

$23,213

Operating Income

$63,043

Net Effective Rent

$35,964

Profit (Cash Flow)

$27,079

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

314.86%

Payback Period Days

115