BNBCalc Short Term Rental Investment Analysis 32230 Camino Caliari, Temecula, CA 92592

5 bed • 3 bath • 15 guests • $1,199,000

BNB

Calc

Annual Revenue

$145,228

Profit (Cash Flow)

$31,788

Cap Rate

9.4%

Annual Revenue

$145,228

AirDNA projects $846/night at 47% occupancy ($145,228). Airbtics projects $676/night at 58% occupancy ($143,204). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 47% occupancy rate, $846 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$105,195	$159,086	$207,633	$276,683
Occupancy	48%	62%	64%	75%
Nightly Rate	$545	$649	$804	$927

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pinot Point by AvantStay \| Massive Luxe Estate	$278,333	$827	84%	5	6	1	$685	✅	✅	✅	Y / Y	⭐️ 4.9 (26)
Winery Getaway with Spa and Amazing Hilltop View	$129,829	$537	61%	5	3	1	$350	✅	✅	✅	Y / Y	⭐️ 5 (75)
Temecula Wine Country Estate	$100,655	$569	46%	5	3	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (33)
Villa with beautiful view/ pool /spa-Via Cerro	$185,688	$680	65%	5	5	2	$499	✅	✅	✅	Y / Y	⭐️ 4.8 (110)
Hidden Vineyard Estate	$142,132	$736	48%	5	6	2	$695	✅	✅	✅	Y / Y	⭐️ 4.8 (72)
20% OFF APRIL6-8! -Gorgeous W/Pool,Spa, Fire Pit	$180,682	$618	75%	5	3	1	$400	✅	✅	✅	Y / Y	⭐️ 4.8 (19)
Moscato by AvantStay \| Surrounded by CA Wineries	$81,047	$346	64%	5	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (17)
Sunset Ranch - Cozy cabin in wine country	$118,896	$462	63%	5	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (85)
(9 beds) The Star Of Wine Country #1	$185,995	$910	50%	5	4	1	$495	✅	✅	❌	Y / Y	⭐️ 5 (100)
Luxury Views, Vineyard, Heated Pool/Spa, Game Room	$122,124	$1,083	28%	5	4	2	$575	✅	✅	❌	Y / Y	⭐️ 5 (64)

Return Metrics

11.01% 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)	$31,787	$63,575	$95,363	$127,151	$158,939	$317,878	$953,636
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$959,200	$959,200	$959,200	$959,200	$959,200	$959,200	$959,200
Down Payment	$239,800	$239,800	$239,800	$239,800	$239,800	$239,800	$239,800
Property Appreciation	$35,970	$73,019	$111,179	$150,485	$190,969	$412,355	$1,711,287
Total Return	$1,266,757	$1,335,594	$1,405,543	$1,476,636	$1,548,908	$1,929,234	$3,863,923

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.01%

Cap Rate

9.39%

Return on Investment

27.56%

32230 Camino Caliari Temecula, CA, 92592

5 bed • 3 bath • 15 guests

Purchase Price

Est. $5,751/mo

This property is for sale!

Contact Agent

Temecula

Zoning

Laws

Airbnb Investor Score

$31,787

Annual Profit

9.4%

Cap Rate

11.0%

Cash on Cash

$145,228

Annual Revenue

BNBCalc predicts this property will get $676 per night with 58% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$152,538

Avg annual revenue

58%

Avg occupancy rate

$676

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

$80k

$145k

$210k

$280k

$31,788

Profit

Revenue

$145,228

Operating Expenses

$32,560

Operating Income

$112,669

Mortgage & Taxes

$80,881

Profit (Cash Flow)

$31,788

$288,520

Cash Investment

Down Payment

$239,800

Renos & Furnishing

$12,750

Closing Costs

$35,970

Total

$288,520

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.01%

Cap Rate

9.39%

Return on Investment

27.56%

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

$56,906

Deductible property tax

$11,870

Your total deduction

$88,755

Your adjusted annual income

$150,000 - $88,755 = $61,245

Taxes on $61,245 (30%)

$18,374

Your old tax bill

$45,000

Your new tax bill

$18,374

Estimated tax savings

$26,626

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: -