BNBCalc Short Term Rental Investment Analysis 41 Via Belleza, San Clemente, CA, 92673

5 bed • 3 bath • 15 guests • $2,008,000

BNB

Calc

Annual Revenue

$141,496

Profit (Cash Flow)

$89,542

Cap Rate

5.4%

Annual Revenue

$141,496

AirDNA projects $556/night at 60% occupancy ($121,845). Airbtics projects $596/night at 65% occupancy ($141,495). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $596 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$94,109	$126,278	$213,317	$293,189
Occupancy	57%	64%	77%	88%
Nightly Rate	$443	$528	$743	$896

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beachy Farmhouse Family Retreat \| Pier \| Downtown	$73,847	$302	63%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (90)
Oceanview Coastal Retreat near Beach & Downtown!	$103,986	$444	62%	4	2	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (85)
Dreamy Whole Duplex: Downtown & Beach	$230,916	$838	73%	6	7	2	$500	❌	❌	❌	Y / Y	⭐️ 5 (13)
Luxe ocean-view 4BR with hot tub - walk to beach	$75,919	$472	43%	4	3	3	$408	❌	✅	❌	Y / Y	⭐️ 5 (35)
Peaceful Ocean View Getaway	$72,153	$261	73%	4	1.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (57)
Luxe Beach House \| Ocean Views \| Downtown \| Pier	$73,694	$317	62%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (67)
Spacious 5BR State Park Beach Duplex	$145,058	$470	83%	5	3	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (8)
Resort like quiet vacation home at SoCal	$139,324	$486	77%	4	3	2	$260	❌	✅	✅	Y / Y	⭐️ 5 (49)
WesternWhiteHouseSC	$188,675	$743	68%	5	3	3	$525	✅	✅	✅	Y / Y	⭐️ 5 (27)
@Marbella Lane -Amazing 5BR Home in Rancho Mission	$88,917	$305	76%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
Deluxe Beach House with Hot Tub & Game Room	$216,234	$893	66%	4	3.5	7	$500	✅	✅	❌	Y / Y	⭐️ 5 (15)
Sunny Retreat with Ocean Views	$109,704	$511	58%	5	4	3	$299	✅	❌	✅	Y / Y	⭐️ 4.9 (8)
Luxury Ocean Bluff Villa	$281,244	$861	88%	5	7	4	$600	✅	✅	❌	Y / Y	⭐️ 5 (29)
Resort-like home with pool/jacuzzi and sauna	$157,783	$935	44%	4	4.5	2	$600	✅	✅	✅	Y / Y	⭐️ 5 (22)
Stunning Ocean Front Luxury Home, Private Beach	$268,049	$928	78%	4	4	3	$475	❌	❌	❌	Y / Y	⭐️ 5 (103)
Sunny Surf Paradise	$201,335	$725	74%	4	4	3	$450	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
On the Beach in Doheny (Upper Two Floors) 5BD 3BA	$196,577	$605	88%	5	3	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (43)
Walk to Beach! Entire SC Triplex	$232,123	$620	100%	6	5	2	$329	❌	❌	❌	Y / Y	⭐️ 5 (6)
Family Reunion and Wedding Beach House	$311,405	$1,000	83%	6	5.5	2	$375	❌	❌	❌	Y / Y	⭐️ 5 (40)
Mermaid Cottage by the Sea	$117,424	$430	73%	4	3	4	$350	❌	❌	❌	Y / Y	⭐️ 5 (44)
Your resort like 4B4B peaceful home in SoCal	$97,352	$502	52%	4	4	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (12)
Modern Villa w/ Pano Ocean Views & 5 Min to Beach	$156,283	$678	62%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (42)
WakeUp to Waves in CapoBeach,5BdRm BeachfrontBliss	$256,562	$743	93%	5	3	5	$500	❌	❌	❌	Y / Y	⭐️ 5 (18)
Game Room/Pinball/Air Hockey/14' Trampoline/Pools	$78,069	$467	43%	5	2.5	1	$299	✅	❌	✅	Y / Y	⭐️ 5 (15)
3436 Sqft Villa w/Office,Fireplace,Balconies,Pool	$107,199	$440	66%	4	4	3	$280	✅	❌	❌	Y / Y	⭐️ 5 (54)
Beachside Getaway! Four Awesome Units, Onsite Pool	$114,533	$513	61%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beach is Calling! Family Vacation! 4 Serene Units	$102,993	$469	60%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
4BR Waterview 3rd-Floor \| Balcony \|	$37,307	$357	27%	4	2	2	$381	❌	❌	❌	Y / Y	⭐️ 5 (64)
Two-Story Family-Friendly Duplex w/ Two Kitchens	$76,920	$594	34%	4	4	3	$224	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Walk to Beach & SC Downtown. Perfect location!	$103,651	$708	40%	4	3	6	$300	❌	❌	❌	Y / Y	⭐️ 5 (30)
Oceanfront Chic-New Listing!	$193,109	$851	62%	4	3	5	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Sunset Shores - A Luxury Oceanfront Retreat	$257,633	$826	84%	4	4	3	$450	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Relax and Unwind! 3 Convenient Rooms w/ Kitchen	$115,832	$344	92%	6	6	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Cozy Retreat in this 3 Relaxing Rooms \| Pool	$115,832	$344	92%	6	6	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
San Clemente Luxury, Private Residence ,Ocean View	$300,515	$1,126	72%	4	4.5	7	$650	❌	✅	❌	Y / Y	⭐️ 5 (15)
Ultimate Adventure in Cali! 4 Big Units Near Beach	$99,405	$485	56%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Enjoy Riviera Beach! 2 Units! Pool!	$56,240	$394	39%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Tsu Casa- Home Away from Home	$103,534	$544	52%	4	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Spectacular Ocean View Home Warm Solar Heated Pool	$147,462	$667	60%	4	3	7	$250	✅	✅	❌	Y / Y	⭐️ 5 (20)
The Mission Villa	$147,459	$647	60%	4	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (15)

Return Metrics

18.86% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$89,541	$179,083	$268,625	$358,167	$447,709	$895,419	$2,686,257
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,606,400	$1,606,400	$1,606,400	$1,606,400	$1,606,400	$1,606,400	$1,606,400
Down Payment	$401,600	$401,600	$401,600	$401,600	$401,600	$401,600	$401,600
Property Appreciation	$60,240	$122,287	$186,195	$252,021	$319,822	$690,584	$2,865,943
Total Return	$2,157,781	$2,309,371	$2,462,821	$2,618,189	$2,775,531	$3,594,003	$7,560,200

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.86%

Cap Rate

5.44%

Return on Investment

35.71%

41 Via Belleza San Clemente, California, 92673

5 bed • 3 bath • 15 guests

Purchase Price

Est. $9,631/mo

Inquire about this property

Contact Agent

$2,008,000

Zestimate

Airbnb Investor Score

-$26,032

Annual Profit

5.4%

Cap Rate

18.9%

Cash on Cash

$141,496

Annual Revenue

BNBCalc predicts this property will get $596 per night with 65% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$148,806

Avg annual revenue

65%

Avg occupancy rate

$596

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

$35k

$125k

$215k

$310k

$89,542

Profit

Revenue

$141,496

Operating Expenses

$32,074

Operating Income

$109,421

Mortgage & Taxes

$19,879

Profit (Cash Flow)

$89,542

$414,350

Cash Investment

Down Payment

$401,600

Renos & Furnishing

$12,750

Total

$414,350

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.86%

Cap Rate

5.44%

Return on Investment

35.71%

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

$95,302

Deductible property tax

$19,879

Your total deduction

$226,721

Your adjusted annual income

$150,000 - $226,721 = -$76,721

Taxes on -$76,721 (30%)

-$23,016

Your old tax bill

$45,000

Your new tax bill

-$23,016

Estimated tax savings

$68,016

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:

9,357 sqft

Year built:

2002

Size:

3,015 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 9,357 sqft

Building area: 3,015 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $666

Lot Info

Zoning: -

Land Use: -

Parcel Number: 70124308

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $834,652

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $2,008,000

Schools

Middle School: Vista Del Mar Middle School with 8/10 star rating
High School: San Clemente High School with 8/10 star rating