BNBCalc Short Term Rental Investment Analysis 1371 Pepper Tree Dr, Hemet, CA 92545

3 bed • 1 bath • 9 guests • $374,900

BNB

Calc

Annual Revenue

$49,900

Profit (Cash Flow)

$4,443

Cap Rate

7.9%

Annual Revenue

$49,900

AirDNA projects $198/night at 69% occupancy ($49,899). Airbtics projects $361/night at 53% occupancy ($69,882). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,448	$71,131	$93,027	$160,239
Occupancy	46%	52%	58%	70%
Nightly Rate	$255	$348	$407	$593

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful & Cozy 3 bedroom Ranch-Home w/Fireplace	$45,825	$235	47%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
Tasteful Menifee Home: Patio, By Theme Parks!	$73,762	$349	54%	3	3	2	$238	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Charming Winchester Guesthouse Near Wine Country	$41,782	$238	44%	3	1	2	$140	❌	✅	❌	N / Y	⭐️ 5 (43)
Modern 5 Acre Retreat in the Heart of Wine Country	$53,063	$234	58%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (53)
Vistas Bellissimo 3 BR home Temecula Wine Country	$59,271	$369	41%	3	2	2	$245	✅	✅	❌	Y / Y	⭐️ 4.8 (95)
Winery Getaway	$56,684	$177	84%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 4.8 (268)
Rejuvenate! Remodeled home, 180-view on 4-acres.	$89,538	$348	66%	3	2	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (81)
Heart of Wine Country with a lot of private beauty	$49,132	$276	45%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (253)
Wine Country with the Best Sunset/Sunrise in Town!	$94,145	$314	73%	3	2	1	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (424)
♥ Of Wine Country \| Privacy+, Gazebo, BBQ, Jacuzzi	$112,591	$537	53%	3	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (158)
Vino Villa by the Lake: Hot Tub, Pool, Splash Pad	$61,640	$394	39%	3	3	1	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (54)
The Bluebird Historic Downtown Murrieta Wineries	$63,636	$272	59%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (120)
Lux Vineyard Escapes-Ultimate Modern Farm House	$123,276	$631	52%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Walk to Temecula Wineries. Full of Entertainment!	$80,672	$421	47%	3	2	2	$248	✅	✅	❌	Y / Y	⭐️ 4.8 (215)
Bachelorette's Favorite! Views! Walk to Wineries!	$116,753	$633	47%	3	2	2	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (45)

Return Metrics

4.7% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,443	$8,886	$13,329	$17,772	$22,215	$44,431	$133,293
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$299,920	$299,920	$299,920	$299,920	$299,920	$299,920	$299,920
Down Payment	$74,980	$74,980	$74,980	$74,980	$74,980	$74,980	$74,980
Property Appreciation	$11,247	$22,831	$34,763	$47,053	$59,711	$128,934	$535,080
Total Return	$390,590	$406,617	$422,992	$439,725	$456,827	$548,265	$1,043,273

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.7%

Cap Rate

7.93%

Return on Investment

20.5%

1371 Pepper Tree Dr Hemet, CA, 92545

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,798/mo

This property is for sale!

Contact Agent

Hemet

Zoning

Laws

Airbnb Investor Score

$4,443

Annual Profit

7.9%

Cap Rate

4.7%

Cash on Cash

$49,900

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $198/night at 69% occupancy.Projected nightly rate is $361/night at 53% occupancy.

Occupancy Rate

Top 14% of comparables

Avg Daily Rate

Top 94% of comparables

Seasonality

15 Airbnb Comparables

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

$74,784

Avg annual revenue

53%

Avg occupancy rate

$361

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

$40k

$70k

$95k

$125k

$4,443

Profit

Revenue

$49,900

Operating Expenses

$20,167

Operating Income

$29,733

Mortgage & Taxes

$25,290

Profit (Cash Flow)

$4,443

$94,477

Cash Investment

Down Payment

$74,980

Renos & Furnishing

$8,250

Closing Costs

$11,247

Total

$94,477

DSCR Ratio

Acceptable

1.18

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.7%

Cap Rate

7.93%

Return on Investment

20.5%

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

$17,793

Deductible property tax

$3,712

Your total deduction

$33,836

Your adjusted annual income

$150,000 - $33,836 = $116,164

Taxes on $116,164 (30%)

$34,849

Your old tax bill

$45,000

Your new tax bill

$34,849

Estimated tax savings

$10,151

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:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -