BNBCalc Short Term Rental Investment Analysis 26219 Silver Birch Dr, Menifee, CA, 92584

6 bed • 4.5 bath • 18 guests • $955,700

BNB

Calc

Annual Revenue

$195,983

Profit (Cash Flow)

$147,363

Cap Rate

16.4%

Annual Revenue

$195,983

AirDNA projects $630/night at 40% occupancy ($92,041). Airbtics projects $681/night at 53% occupancy ($131,827). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 66% occupancy rate, $813 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$89,333	$142,122	$204,098	$242,261
Occupancy	44%	54%	66%	72%
Nightly Rate	$545	$701	$813	$881

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
20% Off Nov - Beautiful Family House, Large Yard!	$89,401	$416	52%	6	4	1	$600	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Barona View Villa	$152,545	$760	54%	6	7	2	$775	✅	✅	✅	Y / Y	⭐️ 5 (17)
Large Luxury Private Oasis Home	$90,912	$542	45%	6	6	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (53)
Colina by AvantStay \| Mountaintop Oasis w/ Pool	$128,698	$416	79%	6	5	1	$480	✅	✅	✅	Y / Y	⭐️ 4.8 (82)
Luxury 6-Bedroom Oasis, 3-Car Garage & Large Yard	$78,443	$304	67%	6	3	1	$199	❌	✅	✅	Y / Y	⭐️ 4.8 (21)
HAYS Family Estate , Temecula Ca. 92590.	$90,814	$706	35%	6	7	2	$375	✅	✅	✅	Y / Y	⭐️ 4.7 (125)
Villa Verdot by AvantStay \| Estate + Luxe Features	$155,366	$760	53%	6	6	1	$720	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
'Wine'd' down at The Rose Barrel...	$123,805	$551	59%	6	4	2	$229	❌	✅	❌	Y / Y	⭐️ 5 (127)
Olive Manor - Luxury in the Heart of Wine Country	$133,882	$470	72%	6	5	2	$500	✅	✅	❌	Y / Y	⭐️ 5 (79)
Wow! Incredible Hot Tub home with Game Room	$106,982	$790	37%	6	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (60)
Linda Rosea Hill Top Estate /Wine Country w/views	$197,149	$810	66%	6	4	3	$495	✅	✅	❌	Y / Y	⭐️ 5 (74)
Elegant Wine Country Home w/ Pool, Hot Tub, Views	$205,089	$877	63%	6	4	5	$410	✅	✅	✅	Y / Y	⭐️ 4.9 (19)
Wine Country Retreat-Pickleball, Expansive Acres	$133,416	$756	48%	6	3	2	$300	✅	✅	❌	Y / Y	⭐️ 4.9 (160)
Burgundy by AvantStay\| City Escape w/ Pool	$210,126	$824	66%	6	4	1	$650	✅	✅	✅	Y / Y	⭐️ 4.8 (38)
Large Family Home Near Wineries W/Jacuzzi!	$144,853	$528	71%	6	4	1	$585	❌	✅	✅	Y / Y	⭐️ 4.9 (14)
Twilight Vines by AvantStay \| Wine Country Views	$240,306	$865	71%	6	5	1	$700	✅	✅	❌	Y / Y	⭐️ 4.9 (78)
Hacienda-In center of Temecula Wine Country	$142,469	$800	47%	6	5	1	$600	✅	✅	✅	Y / Y	⭐️ 4.9 (69)
Heart of Wine Country 6Bd\|5.5 Ba, Pool, 2 EV Chgrs	$194,144	$696	73%	6	5	3	$475	✅	✅	❌	Y / Y	⭐️ 5 (44)
Mesa -Custom built Wine Country estate with views!	$151,558	$724	56%	6	5	3	$525	✅	✅	❌	Y / Y	⭐️ 5 (41)
Rancho Vista Estate on 3 acre, Private grapevines	$127,587	$638	54%	6	6	3	$495	✅	✅	❌	Y / Y	⭐️ 4.9 (51)
Temecula Retreat Home	$93,592	$646	39%	6	6	2	$275	❌	✅	✅	N / Y	⭐️ 4.8 (98)
Serenity Mansion - Hilltop mansion with 25 beds!	$131,279	$959	37%	6	6	1	$350	✅	❌	✅	Y / Y	⭐️ 5 (80)
Villa Barolo-Vineyards View, Hot Tub, Pet friendly	$99,417	$398	63%	6	3	1	$375	✅	✅	✅	Y / Y	⭐️ 5 (47)
Hilltop Wine Country Estate- Rock Pool + 360 views	$158,682	$987	41%	6	4	1	$650	✅	✅	✅	Y / Y	⭐️ 5 (76)
Warhol by AvantStay \| Expansive Estate w/ Views	$225,045	$880	67%	6	5	1	$700	✅	✅	✅	Y / Y	⭐️ 4.7 (37)
Tiki Paradise Lagoon Pool	$92,219	$518	46%	6	3	2	$349	✅	✅	❌	Y / Y	⭐️ 5 (24)
Zinfandel by AvantStay \| Pool & Mini-Golf	$217,072	$863	67%	6	5	1	$625	✅	✅	❌	Y / Y	⭐️ 5 (83)
Resort Style Ranch/infinity pool for family	$98,677	$591	44%	6	4	2	$458	✅	✅	✅	Y / Y	⭐️ 4.7 (216)
Villa with indoor pool in Temecula wine country	$109,967	$658	44%	6	4	2	$458	✅	✅	✅	Y / Y	⭐️ 4.8 (94)
Gated Farm House in Temecula Wine Country	$90,573	$482	51%	6	3	3	$275	❌	✅	✅	Y / Y	⭐️ 4.9 (74)
Via de la Sky Ranch \| Sprawling Tuscan Villa	$169,620	$776	58%	6	4	1	$630	✅	✅	❌	Y / Y	⭐️ 5 (21)
Perfect Family House- Pool, Spa, Large Kitchen!	$190,900	$806	62%	6	7	1	$550	✅	✅	✅	Y / Y	⭐️ 4.5 (21)
Kimberlys 6 Bedroom with Salt Pool & Spa	$67,543	$238	75%	6	4	2	$90	✅	✅	✅	Y / Y	⭐️ 5 (76)
Willow by AvantStay \| Mountain + Balloon Views	$245,009	$894	72%	6	4	1	$600	✅	✅	❌	Y / Y	⭐️ 4.9 (76)
The Bellevue Estate by Fieldtrip \| Infinity Pool	$237,183	$1,097	58%	6	6	1	$575	✅	✅	✅	Y / Y	⭐️ 4.9 (49)
Temecula Wine Country Ranch	$98,099	$547	49%	6	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (35)
Pool & Spa \| 6 Min from Wineries \| Cozy Cabernet	$67,282	$593	31%	6	4	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (56)

Return Metrics

14.74% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$147,363	$294,726	$442,090	$589,453	$736,817	$1,473,634	$4,420,903
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$955,700	$955,700	$955,700	$955,700	$955,700	$955,700	$955,700
Property Appreciation	$28,671	$58,202	$88,619	$119,948	$152,218	$328,680	$1,364,034
Total Return	$1,131,734	$1,308,629	$1,486,409	$1,665,102	$1,844,735	$2,758,015	$6,740,638

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.74%

Cap Rate

16.4%

Return on Investment

17.61%

26219 Silver Birch Dr Menifee, California, 92584

6 bed • 4.5 bath • 18 guests

Purchase Price

Est. $4,584/mo

Inquire about this property

Contact Agent

$955,700

Zestimate

Menifee

Zoning

Laws

180

Airbnb Investor Score

$147,363

Annual Profit

16.4%

Cap Rate

14.7%

Cash on Cash

$195,983

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $630/night at 40% occupancy.Projected nightly rate is $681/night at 53% 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.

$136,878

Avg annual revenue

53%

Avg occupancy rate

$681

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

$55k

$115k

$180k

$245k

$147,363

Profit

Revenue

$195,983

Operating Expenses

$39,158

Operating Income

$156,825

Mortgage & Taxes

$9,461

Profit (Cash Flow)

$147,363

$970,825

Cash Investment

Down Payment

$955,700

Renos & Furnishing

$15,125

Total

$970,825

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.74%

Cap Rate

16.4%

Return on Investment

17.61%

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

Deductible property tax

$9,461

Your total deduction

-$40,948

Your adjusted annual income

$150,000 - -$40,948 = $190,948

Taxes on $190,948 (30%)

$57,284

Your old tax bill

$45,000

Your new tax bill

$57,284

Estimated tax savings

-$12,284

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:

10,018 sqft

Year built:

2022

Size:

4,134 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10,018 sqft

Building area: 4,134 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $231

Lot Info

Zoning: -

Land Use: -

Parcel Number: 360900019

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $879,646

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $955,700

Schools

Middle School: Menifee Valley Middle School with 6/10 star rating