BNBCalc Short Term Rental Rental Arbitrage Analysis 26971 Sandalia Cir, Mission Viejo, CA, 92691

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$109,741

Profit (Cash Flow)

$11,475

Cash on Cash Return

129.7%

Annual Revenue

$109,741

AirDNA projects $484/night at 63% occupancy ($111,370). Airbtics projects $313/night at 67% occupancy ($76,595). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 83% occupancy rate, $362 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,950	$82,037	$112,509	$137,415
Occupancy	59%	72%	83%	88%
Nightly Rate	$232	$306	$362	$416

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dreamy Home by I5, Laguna/Irvine - King/Queen Beds	$63,889	$218	76%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (80)
Beautiful house in Mission Viejo with awesome view	$72,919	$230	86%	3	2	4	$130	❌	❌	❌	Y / Y	⭐️ 5 (62)
Peaceful modern renovated house with hot tub	$117,221	$317	98%	3	2	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (111)
NEW HOME/3KING 2B/CENTRAL LOCATION/NFLIX/FAST WIFI	$72,970	$267	74%	3	2	3	$130	✅	❌	❌	Y / Y	⭐️ 5 (102)
★Southern California Beautiful Place ★	$62,969	$177	93%	3	2.5	5	$150	✅	✅	✅	Y / Y	⭐️ 5 (101)
California Dream Destination	$87,903	$329	73%	3	2.5	6	$250	❌	✅	❌	Y / Y	⭐️ 5 (44)
Capo Cottage-Waypoint 9 Farms-3 BDRM	$79,202	$299	71%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (66)
Hideaway \| Mins to Beach \| Games Room	$65,853	$206	84%	3	2	3	$179	✅	❌	❌	Y / Y	⭐️ 5 (96)
Laguna vacationhome with pool sauna jacuzzi	$135,445	$391	94%	3	2	30	$230	✅	✅	✅	Y / Y	⭐️ 5 (177)
Relaxing Getaway \| Billiard \| Massage Chair \| Lake	$90,719	$328	73%	3	2	3	$189	✅	❌	❌	Y / Y	⭐️ 4.7 (21)
Aria Pool Villa	$125,712	$400	83%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (17)
Disney Sunny New Home	$38,253	$164	61%	3	2	2	$100	❌	❌	❌	Y / N	⭐️ 5 (79)
Cozy Coastal Feel Home	$68,612	$211	88%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Resort Style Living w/Amazing Views & Ocean Breeze	$174,195	$622	76%	3	4.5	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (15)
New modern 3 bedroom home in a Amazing community.	$72,673	$214	88%	3	2.5	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (91)
Deluxe Laguna Hills Home w/ Outdoor Oasis!	$64,453	$299	57%	3	2	2	$186	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Coastal Getaway in OC/Private Pool/Games	$95,384	$357	73%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (24)
RMV - A Pocket of Paradise	$72,708	$305	64%	3	2.5	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (35)
Laguna Getaway, Orange County	$100,537	$524	49%	3	2	3	$270	✅	✅	✅	Y / Y	⭐️ 4.5 (60)
Weekly & Monthly Discounts, book now!	$82,509	$392	55%	3	2	1	$295	❌	❌	❌	Y / Y	⭐️ 5 (71)
近Irvine尔湾3房2.5位独栋别墅，高端家私寝具，厨房设施齐全，步行超市、餐厅	$38,520	$321	31%	3	2.5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (5)
Mid-Century Modern Designer's Home	$61,948	$273	62%	3	3	30	$375	✅	✅	❌	Y / Y	⭐️ 5 (8)
SoCal Home - Enjoy all South Orange County offers	$78,163	$316	67%	3	2.5	6	$149	❌	❌	❌	Y / Y	⭐️ 5 (25)
close to Irvine 尔湾独立别墅Disney Great park	$67,471	$198	91%	3	2.5	3	$250	✅	❌	❌	Y / Y	⭐️ 0 (2)
3BR/2.5BA \| Perfect for Cherish Happy Moments	$46,629	$196	65%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (6)
Beautiful Home Near the Lake	$39,615	$324	33%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
I1~Upstairs~Shared Kitchen~DulDeSac~Lake Right~讲中文	$82,825	$310	73%	3	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Fun Family Retreat w/ Games, Massage Chair & Yard	$74,829	$235	87%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
3Br/2Ba South OC Gem with Lake Community	$71,821	$309	60%	3	2	4	$325	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
Modern home with 3 bd	$76,711	$439	46%	3	1	3	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
I~Bedrooms Up~Private Kitchen~CulDeSac~Monthly~中文	$81,822	$414	54%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Extended Stay Oasis w/ Yard & Arcade (MaplePerch)	$114,525	$377	83%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)
Modern Family Home 3BR/3BA	$50,187	$279	48%	3	3	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (29)
Brand New House near Disneyland UCI Great park	$65,665	$233	77%	3	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Blueground \| Laguna Hills, fully furnished	$88,133	$301	80%	3	2	31	$595	❌	❌	✅	Y / Y	⭐️ 0 (1)
Lennar at Solis Park 23年新房	$50,457	$226	61%	3	3.5	30	$360	✅	✅	✅	Y / Y	⭐️ 0 (1)
25%Disc Comforts of Home when Traveling 31 Days+	$69,817	$267	70%	3	2	4	$295	❌	❌	✅	Y / Y	⭐️ 5 (13)
Stay in RSM Luxe Home 3BR/3BA Pickleball & Pools	$106,803	$411	71%	3	2.5	90	$250	✅	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

129.65% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,474	$22,949	$34,424	$45,899	$57,374	$114,748	$344,245
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	$11,474	$22,949	$34,424	$45,899	$57,374	$114,748	$344,245

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

129.65%

Payback Period Days

281

Return on Investment

129.65%

26971 Sandalia Cir Mission Viejo, California, 92691

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Mission Viejo

Zoning

Laws

$109,741

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $484/night at 63% occupancy ($111,370.2). Airbtics projects $313/night at 67% occupancy ($76,595).

Occupancy Rate

Top 26% 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.

$76,480

Avg annual revenue

67%

Avg occupancy rate

$313

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

$70k

$120k

$175k

$11,475

Profit

Revenue

$109,741

Operating Expenses

$26,266

Operating Income

$83,475

Net Effective Rent

$72,000

Profit (Cash Flow)

$11,475

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

129.65%

Payback Period Days

281