BNBCalc Short Term Rental Investment Analysis 24961 Springbrook Way, Menifee, CA 92584

5 bed • 3 bath • 15 guests • $699,900

BNB

Calc

Annual Revenue

$81,252

Profit (Cash Flow)

$50,080

Cap Rate

8.1%

Annual Revenue

$81,252

AirDNA projects $454/night at 49% occupancy ($81,252). Airbtics projects $793/night at 50% occupancy ($144,819). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $454 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$75,406	$152,708	$228,504	$327,476
Occupancy	37%	51%	61%	71%
Nightly Rate	$540	$794	$987	$1,218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SIMPLY PARADISE! Pool • SPA • Sunset • Getaway •	$160,829	$710	60%	5	4	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (66)
Galleon- Private Single Level Estate on 5 acres	$122,255	$670	48%	5	4	3	$450	✅	✅	❌	Y / Y	⭐️ 4.9 (48)
Secluded Large Country Ranch Estate	$85,843	$373	61%	5	2	3	$249	✅	❌	✅	Y / Y	⭐️ 4.9 (193)
Stunning Home - Pool/Spa,Tiki Bar,Cls 2 Wineries!	$118,231	$486	64%	5	4	1	$385	✅	✅	❌	Y / Y	⭐️ 4.7 (19)
Life Among the Vines	$171,879	$1,236	37%	5	5	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (56)
Villa Toscana-Upscale Wine Country Estate	$137,805	$737	50%	5	4	3	$325	✅	✅	✅	Y / Y	⭐️ 5 (77)
Sunset Ranch - Cozy cabin in wine country	$113,077	$447	66%	5	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (105)
Château de Condé Main Estate	$71,284	$697	27%	5	4	2	$400	✅	✅	❌	Y / Y	⭐️ 5 (20)
Caballos Manor - Beautiful Wine Country View Home	$63,001	$452	37%	5	4	2	$199	✅	✅	✅	Y / Y	⭐️ 4.8 (242)
Wine Country Estate - walk to wineries	$147,494	$1,108	36%	5	4	2	$375	✅	✅	❌	Y / Y	⭐️ 5 (146)
Villa de la Vine / Private Chateau	$86,696	$798	29%	5	4	3	$499	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Rancho Agave Azul \| Spa, Fireplace, Views, Comfort	$210,171	$958	57%	5	5	2	$600	✅	✅	❌	Y / Y	⭐️ 5 (60)
Relaxing Wine Country Villa w/bar+spa+bbq+vball	$153,665	$845	49%	5	5	2	$210	✅	✅	❌	Y / Y	⭐️ 4.7 (198)
Steps to Wilson Creek! Gym, Vineyard, HotTub, Pool	$266,237	$971	73%	5	6	2	$450	✅	✅	✅	Y / Y	⭐️ 5 (112)
(9 beds) The Star Of Wine Country (#1)	$165,527	$898	49%	5	4	1	$495	✅	✅	❌	Y / Y	⭐️ 5 (114)
Luxury Views, Vineyard, Heated Pool/Spa, Game Room	$136,392	$1,031	34%	5	4	3	$575	✅	✅	❌	Y / Y	⭐️ 5 (79)
Pinot Point by AvantStay \| Massive Luxe Estate	$267,046	$836	83%	5	6	1	$685	✅	✅	✅	Y / Y	⭐️ 4.9 (35)
Grenache Estate - Nestled in Temecula Wine Country	$154,712	$1,184	35%	5	4	2	$500	✅	❌	❌	Y / Y	⭐️ 4.9 (77)
Pampas Farm	$277,034	$1,492	50%	5	4	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (67)
Hidden Vineyard Estate	$106,993	$660	44%	5	6	2	$695	✅	✅	✅	Y / Y	⭐️ 4.8 (77)
Main Home Chateau Blanc Vineyard Estate	$101,100	$443	61%	5	4	2	$540	✅	❌	❌	Y / Y	⭐️ 4.9 (62)
Santa Rosa -Exclusive Resort style estate Temecula	$295,336	$1,216	65%	5	5	3	$595	✅	✅	❌	Y / Y	⭐️ 5 (26)
Sangiovese By AvantStay \| Luxe Estate + Pool	$111,054	$386	71%	5	4	1	$615	✅	✅	❌	Y / Y	⭐️ 4.8 (61)
Casa Sancerre by AvantStay\|Hilltop Estate + Views	$119,921	$545	53%	5	4	1	$475	✅	✅	❌	Y / Y	⭐️ 4.7 (33)
Sunset Manor	$295,308	$1,338	57%	5	5	2	$650	✅	✅	❌	Y / Y	⭐️ 5 (38)
Wine Country Estate - Pool & Pickle Ball Court	$173,319	$711	65%	5	4	3	$399	✅	✅	❌	Y / Y	⭐️ 5 (15)
Private Gated 3 ac. Estate (Vineyard, Pool, Spa)	$198,555	$841	64%	5	4	3	$375	✅	✅	❌	Y / Y	⭐️ 5 (76)
Salt Water Pool Home!Close to the Vineyards/Shops!	$92,595	$466	53%	5	4	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (60)
WATER SLIDE & Grotto, Heated pool game room, GOLF	$207,534	$1,011	54%	5	4	3	$550	✅	✅	❌	Y / Y	⭐️ 5 (105)
Best for Winery Vacation Party Prestige Big House!	$103,643	$1,236	22%	5	7	1	$550	✅	✅	✅	Y / Y	⭐️ 4.5 (28)
Chateau Madera	$157,658	$979	44%	5	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (7)
Manor with a forest and a creek with fruit trees	$73,379	$846	23%	5	4	2	$495	❌	✅	✅	Y / Y	⭐️ 4.7 (14)
De Portola Vineyard and Retreat House	$115,315	$618	47%	5	5	2	$458	✅	✅	✅	Y / Y	⭐️ 4.8 (174)
New floor, new AC, Starlink internet wit POOL/veiw	$97,762	$606	41%	5	4	2	$419	✅	✅	✅	Y / Y	⭐️ 4.8 (58)
Temecula Retreat House \| 5 Acre Spanish Villa	$216,464	$791	71%	5	6	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (49)
Chateau Syrah by AvantStay \| Estate w/ Pickleball	$82,303	$338	59%	5	5	30	$650	✅	✅	✅	Y / Y	⭐️ 4.8 (54)
Palazzo Del Sol By AvantStay\|Mountain Views & Spa	$121,587	$525	59%	5	4	1	$625	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Friendly farm animals on 10 acre Ranch home w/pool	$112,385	$1,115	25%	5	2	2	$295	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Wedding clean Long corridor home, Creek	$49,197	$870	15%	5	4	3	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Luxurious Casa De Temecula I Budget friendly I 5BD	$95,510	$274	72%	5	4	1	$300	❌	❌	❌	Y / Y	⭐️ 4.7 (123)

Return Metrics

28.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$50,080	$100,160	$150,241	$200,321	$250,401	$500,803	$1,502,411
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$559,920	$559,920	$559,920	$559,920	$559,920	$559,920	$559,920
Down Payment	$139,980	$139,980	$139,980	$139,980	$139,980	$139,980	$139,980
Property Appreciation	$20,997	$42,623	$64,899	$87,843	$111,475	$240,707	$998,941
Total Return	$770,977	$842,684	$915,040	$988,065	$1,061,777	$1,441,410	$3,201,252

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.82%

Cap Rate

8.14%

Return on Investment

44.87%

24961 Springbrook Way Menifee, CA, 92584

5 bed • 3 bath • 15 guests

Purchase Price

Est. $3,357/mo

This property is for sale!

Contact Agent

Menifee

Zoning

Laws

108

Airbnb Investor Score

$9,796

Annual Profit

8.1%

Cap Rate

28.8%

Cash on Cash

$81,252

Annual Revenue

BNBCalc predicts this property will get $793 per night with 50% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 83% of comparables

Seasonality

40 Airbnb Comparables

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

$145,902

Avg annual revenue

50%

Avg occupancy rate

$793

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

$50k

$130k

$210k

$295k

$50,080

Profit

Revenue

$81,252

Operating Expenses

$24,243

Operating Income

$57,009

Mortgage & Taxes

$6,929

Profit (Cash Flow)

$50,080

$173,727

Cash Investment

Down Payment

$139,980

Renos & Furnishing

$12,750

Closing Costs

$20,997

Total

$173,727

DSCR Ratio

Acceptable

1.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.82%

Cap Rate

8.14%

Return on Investment

44.87%

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

$33,218

Deductible property tax

$6,929

Your total deduction

$61,301

Your adjusted annual income

$150,000 - $61,301 = $88,699

Taxes on $88,699 (30%)

$26,610

Your old tax bill

$45,000

Your new tax bill

$26,610

Estimated tax savings

$18,390

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -