BNBCalc Short Term Rental Rental Arbitrage Analysis 35995 Summit Cir

5 bed • 6 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$205,318

Profit (Cash Flow)

$131,239

Cash on Cash Return

965.0%

Annual Revenue

$205,318

AirDNA projects $1,041/night at 54% occupancy ($205,318). Airbtics projects $727/night at 52% occupancy ($138,076). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $1,041 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$80,258	$133,149	$214,244	$297,881
Occupancy	40%	52%	62%	69%
Nightly Rate	$536	$678	$918	$1,147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Via Champagne- Wine Country estate solar pool heat	$112,223	$633	47%	5	3	3	$475	✅	✅	❌	Y / Y	⭐️ 4.8 (86)
(9 beds) The Peaceful Family Farmhouse	$155,679	$857	49%	5	4	1	$495	✅	✅	❌	Y / Y	⭐️ 5 (119)
Villa with pool/spa/mini golf putting	$112,749	$585	50%	5	3	2	$438	✅	✅	✅	Y / Y	⭐️ 4.8 (63)
Wine Country Estate - walk to wineries	$155,002	$1,101	38%	5	4	2	$375	✅	✅	❌	Y / Y	⭐️ 5 (148)
Sunset Ranch - Cozy cabin in wine country	$117,740	$455	68%	5	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (115)
Winery Getaway with Spa and Amazing Hilltop View	$139,847	$554	65%	5	3	1	$350	✅	✅	✅	Y / Y	⭐️ 5 (102)
Caballos Manor - Beautiful Wine Country View Home	$56,462	$414	37%	5	4	2	$199	✅	✅	✅	Y / Y	⭐️ 4.8 (249)
Sunset Manor	$301,052	$1,341	58%	5	5	2	$650	✅	✅	❌	Y / Y	⭐️ 5 (40)
Grenache Estate - Nestled in Temecula Wine Country	$152,701	$1,219	34%	5	4	2	$500	✅	❌	❌	Y / Y	⭐️ 4.9 (80)
Chateau Syrah by AvantStay \| Estate w/ Pickleball	$79,637	$356	55%	5	5	2	$650	✅	✅	✅	Y / Y	⭐️ 4.8 (54)
Life Among the Vines	$187,278	$1,203	42%	5	5	2	$450	✅	✅	❌	Y / Y	⭐️ 5 (65)
Cozy home /Pool/spa/patio deck/watch hot balloon	$62,700	$403	39%	5	3	2	$297	✅	✅	✅	Y / Y	⭐️ 4.8 (166)
Villa De Vino Estate	$80,124	$351	61%	5	3	2	$440	✅	✅	✅	Y / Y	⭐️ 4.7 (155)
Villa Toscana-Upscale Wine Country Estate	$147,250	$760	52%	5	4	3	$325	✅	✅	✅	Y / Y	⭐️ 5 (79)
❊10Acres Ranch in Wine Country - VIEWS - Pool-BBQ❊	$168,669	$630	68%	5	5	2	$475	✅	✅	✅	Y / Y	⭐️ 4.9 (108)
Luxury Views, Vineyard, Heated Pool/Spa, Game Room	$156,009	$986	41%	5	4	3	$575	✅	✅	❌	Y / Y	⭐️ 5 (86)
Private European Vineyard𖡼BEST Views𖡼 Wine Country	$224,355	$1,141	52%	5	5	29	$450	✅	❌	✅	Y / Y	⭐️ 5 (77)
Chateau Madera	$139,497	$1,003	38%	5	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (7)
Relaxing Wine Country Villa w/bar+spa+bbq+vball	$153,333	$831	50%	5	5	2	$210	✅	✅	❌	Y / Y	⭐️ 4.7 (201)
Chateau Evie James - High End Luxury Home w/POOL	$207,108	$918	60%	5	4	1	$500	✅	✅	✅	Y / Y	⭐️ 5 (62)
Le Grand Bleu by AvantStay \| Luxury Hilltop Estate	$75,672	$320	60%	5	4	2	$450	✅	✅	✅	Y / Y	⭐️ 4.8 (24)
Wine Estate - Private Pickleball, Golf, Solar Pool	$188,703	$733	69%	5	4	3	$399	✅	✅	❌	Y / Y	⭐️ 5 (21)
Main Home Chateau Blanc Vineyard Estate	$110,644	$449	67%	5	4	2	$540	✅	❌	❌	Y / Y	⭐️ 4.9 (63)
Private Gated 3 ac. Estate (Vineyard, Pool, Spa)	$211,065	$842	68%	5	4	3	$375	✅	✅	❌	Y / Y	⭐️ 5 (81)
Temecula Wine Country Estate	$121,997	$600	55%	5	3	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (47)
Sangiovese By AvantStay \| Luxe Estate + Pool	$98,254	$340	72%	5	4	1	$615	✅	✅	❌	Y / Y	⭐️ 4.8 (65)
Beautiful 5BR Family Home- Pool, Jacuzzi, Firepit!	$160,150	$571	74%	5	3	1	$400	✅	✅	✅	Y / Y	⭐️ 4.7 (34)
WATER SLIDE & Grotto, Heated pool game room, GOLF	$203,116	$948	57%	5	4	3	$550	✅	✅	❌	Y / Y	⭐️ 5 (113)
Palazzo Del Sol By AvantStay\|Mountain Views & Spa	$111,594	$482	59%	5	4	1	$625	✅	✅	❌	Y / Y	⭐️ 4.8 (52)
New floor, new AC, Starlink internet wit POOL/veiw	$88,011	$587	38%	5	4	2	$419	✅	✅	✅	Y / Y	⭐️ 4.8 (60)
De Portola Vineyard and Retreat House	$106,699	$595	46%	5	5	2	$458	✅	✅	✅	Y / Y	⭐️ 4.8 (179)
Central Wine Country with the best Sunsets in town	$65,057	$353	49%	5	3	1	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (243)
Steps to Wilson Creek! Gym, Vineyard, HotTub, Pool	$245,983	$918	72%	5	6	1	$450	✅	✅	✅	Y / Y	⭐️ 5 (124)
Charming Temecula Home w/ Hot Tub, Mountain Views!	$115,894	$751	40%	5	3	2	$464	❌	✅	❌	Y / Y	⭐️ 4.9 (21)
Hidden Vineyard Estate	$128,724	$660	53%	5	6	2	$695	✅	✅	✅	Y / Y	⭐️ 4.8 (80)
Pinot Point by AvantStay \| Massive Luxe Estate	$263,933	$845	82%	5	6	1	$685	✅	✅	✅	Y / Y	⭐️ 4.9 (40)
BEST VIEWS! Wine Country Ranch And Vineyard	$98,590	$657	41%	5	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (39)

Return Metrics

964.99% 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)	$131,238	$262,477	$393,716	$524,955	$656,194	$1,312,388	$3,937,166
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	$131,238	$262,477	$393,716	$524,955	$656,194	$1,312,388	$3,937,166

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

964.99%

Payback Period Days

Return on Investment

964.99%

35995 Summit Cir Temecula, California, 92592

5 bed • 6 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,949

Zestimate

Temecula

Zoning

Laws

$205,318

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,041/night at 54% occupancy.Projected nightly rate is $727/night at 52% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$138,930

Avg annual revenue

52%

Avg occupancy rate

$727

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

$135k

$215k

$300k

$131,239

Profit

Revenue

$205,318

Operating Expenses

$38,691

Operating Income

$166,627

Net Effective Rent

$35,388

Profit (Cash Flow)

$131,239

$13,600

Cash Investment

Renos & Furnishing

$13,500

Setup Costs

$100

Total

$13,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

964.99%

Payback Period Days