BNBCalc Short Term Rental Investment Analysis 134 Seacountry Ln, Rancho Santa Margarita, CA, 92688

2 bed • 3 bath • 6 guests • $769,600

BNB

Calc

Annual Revenue

$68,341

Profit (Cash Flow)

-$6,138

Cap Rate

5.9%

Annual Revenue

$68,341

AirDNA projects $203/night at 67% occupancy ($49,676). Airbtics projects $211/night at 64% occupancy ($49,322). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 81% occupancy rate, $231 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,152	$48,995	$71,862	$91,654
Occupancy	52%	62%	81%	89%
Nightly Rate	$179	$206	$231	$269

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Private Guesthouse With Private Pool	$51,038	$153	89%	2	1	4	$120	✅	❌	❌	Y / Y	⭐️ 5 (65)
Glamorous Regal Design Home with Private Patio and Garage	$67,586	$190	96%	2	2	7	$275	✅	✅	✅	Y / Y	⭐️ 5 (124)
The Village \| 5 Mins Walking To Irvine Spectrum	$34,472	$226	38%	2	2	1	$160	✅	✅	✅	Y / Y	⭐️ 4.5 (16)
☀️Cali Condo☀️BBQ☀️MemoryFoamBeds☀️12min to Beach	$50,800	$180	71%	2	1	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (302)
Irvine Spectrum \| The Village \| Pool & Spa \|	$47,652	$209	57%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (36)
Modern Serenity: in the Heart of Mission Viejo	$49,963	$226	57%	2	2	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (39)
Delightful 2- Bedroom Camper with Patio	$29,070	$88	88%	2	2	3	$65	❌	❌	❌	N / Y	⭐️ 5 (79)
Beautiful Modern 2+1 bdrm	$41,693	$288	38%	2	2	30	$150	❌	❌	❌	Y / N	⭐️ 5 (10)
Awesome location house!	$64,608	$251	69%	2	2	4	$160	✅	❌	✅	Y / Y	⭐️ 4.5 (32)
Casita Amore	$54,305	$175	83%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (60)
Beside Irvine spectrum/2 Bedrooms Apt with pool	$40,247	$264	36%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (17)
2B2BLuxury Center Location Apartment Complex* 🏘	$46,002	$184	62%	2	2	1	$195	✅	✅	❌	Y / Y	⭐️ 5 (12)
Irvine Spectrum \| Cental location \| Pool & Spa	$49,754	$211	57%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 0 (0)
Irvine Spectrum \| The Village \| Pool & Spa	$54,178	$208	66%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (14)
Home2Home, Park views, 2 bd/2ba. Great OC Location	$62,169	$181	93%	2	2	2	$85	✅	✅	✅	Y / Y	⭐️ 5 (44)
2B2B Luxury Center Location Apartment Complex	$44,412	$190	58%	2	2	1	$185	✅	✅	❌	Y / Y	⭐️ 4.5 (62)
The Karma Condo - 1 Floor 2bd2bth,70"TV, Fast WiFi	$48,675	$205	63%	2	2	2	$84	✅	✅	❌	Y / Y	⭐️ 5 (136)
2B2B Luxury Apartment Center area POOL/GYM/MALL	$52,093	$166	81%	2	2	1	$185	✅	❌	❌	Y / Y	⭐️ 5 (17)
The Village \| 5 Mins Walking To Irvine Spectrum	$39,594	$225	44%	2	2	1	$160	✅	✅	✅	Y / Y	⭐️ 0 (1)
Irvine Central \| The Village \| Spectrum Center	$43,320	$249	45%	2	2	1	$165	✅	✅	✅	Y / Y	⭐️ 4.5 (10)
Chic Nest. Irvine/Laguna Beach. Best Location.	$73,997	$213	92%	2	1.5	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (102)
Irvine Spectrum \| The Village \| Pool & Spa	$46,619	$205	55%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 0 (1)
Encore, 2 Bed Condo, Pool, Ritz, Waldorf Asteria	$54,572	$177	81%	2	2	2	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (130)
Sentimental spectrum park 2 bdr	$39,311	$182	55%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
Casa Corazón Boutique Resort Townhome	$56,076	$307	48%	2	2.5	3	$199	✅	✅	❌	Y / Y	⭐️ 5 (12)
J2~Queen+Family~Kitchenette~CulDeSac~Lake~Monthly	$41,767	$208	54%	2	2	3	$95	✅	❌	✅	Y / Y	⭐️ 5 (5)
private resort like home	$90,255	$411	60%	2	2.5	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Urban Oasis: Upscale 2BR Retreat in Orange County	$51,086	$152	89%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Laguna’s Modern Cottage	$52,312	$187	75%	2	1	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (55)
Near Irvine Spectrum 2 Bedroom/2 Bathroom APT	$46,049	$269	43%	2	2	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (27)
Luxury Resort-Like Condo.3 mi to Beach	$81,374	$225	98%	2	2	5	$205	✅	✅	✅	Y / Y	⭐️ 5 (148)
Irvine Spectrum/Disney/beach/Shopping center	$40,534	$160	63%	2	2	1	$195	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Cozy Log Cabin Close To Beaches, Trails, Shopping	$81,288	$258	85%	2	1	6	$200	❌	❌	✅	Y / Y	⭐️ 5 (60)
Luxe Mid Century Modern 2/BED HIGHLY UPGRADED	$54,841	$194	77%	2	1	6	$125	✅	✅	❌	Y / Y	⭐️ 5 (36)
Irvine Central \| The Village \| Spectrum Center	$38,067	$229	42%	2	2	1	$165	✅	✅	✅	Y / Y	⭐️ 0 (0)
2B2B Luxury Apartment Center area POOL/GYM/MALL🏘	$43,676	$172	64%	2	2	1	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
2B2B Luxury Apartment Center area POOL/GYM/MALL	$38,705	$165	60%	2	2.5	1	$185	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Irvine Central \| The Village \| Spectrum Center	$35,769	$238	37%	2	2	1	$165	✅	✅	✅	Y / Y	⭐️ 0 (1)
OC Delight! 2bd townhouse, close to everything	$50,619	$168	81%	2	1.5	9	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (22)

Return Metrics

-3.34% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,138	-$12,276	-$18,414	-$24,553	-$30,691	-$61,382	-$184,148
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$615,680	$615,680	$615,680	$615,680	$615,680	$615,680	$615,680
Down Payment	$153,920	$153,920	$153,920	$153,920	$153,920	$153,920	$153,920
Property Appreciation	$23,088	$46,868	$71,362	$96,591	$122,577	$264,678	$1,098,421
Total Return	$786,549	$804,192	$822,547	$841,638	$861,485	$972,895	$1,683,872

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.34%

Cap Rate

5.94%

Return on Investment

13.33%

134 Seacountry Ln Rancho Santa Margarita, California, 92688

2 bed • 3 bath • 6 guests

Purchase Price

Est. $3,691/mo

Inquire about this property

Contact Agent

$769,600

Zestimate

Airbnb Investor Score

-$6,138

Annual Profit

5.9%

Cap Rate

-3.3%

Cash on Cash

$68,341

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 67% occupancy.Projected nightly rate is $211/night at 64% occupancy.

Occupancy Rate

Top 28% 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.

$50,380

Avg annual revenue

64%

Avg occupancy rate

$211

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

$45k

$70k

$90k

-$6,138

Profit

Revenue

$68,341

Operating Expenses

$22,564

Operating Income

$45,777

Mortgage & Taxes

$51,915

Profit (Cash Flow)

-$6,138

$183,758

Cash Investment

Down Payment

$153,920

Renos & Furnishing

$6,750

Closing Costs

$23,088

Total

$183,758

DSCR Ratio

Weak

0.88

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.34%

Cap Rate

5.94%

Return on Investment

13.33%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$36,526

Deductible property tax

$7,619

Your total deduction

$83,313

Your adjusted annual income

$150,000 - $83,313 = $66,687

Taxes on $66,687 (30%)

$20,006

Your old tax bill

$45,000

Your new tax bill

$20,006

Estimated tax savings

$24,994

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1996

Size:

1,080 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Forced air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: -

Building area: 1,080 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: None

Parking: Garage - Attached, On-street

Amenities: Dishwasher, Garbage disposal, Microwave, Range / Oven

Price per square foot: $712

Lot Info

Zoning: -

Land Use: -

Parcel Number: 93880665

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $644,152

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $769,200

Schools

Middle School: Las Flores Middle School with 9/10 star rating
High School: Tesoro High School with 9/10 star rating