BNBCalc Short Term Rental Investment Analysis 44015 Rivo Ct, Temecula, CA 92592

3 bed • 2 bath • 9 guests • $535,000

BNB

Calc

Annual Revenue

$85,149

Profit (Cash Flow)

$24,311

Cap Rate

11.3%

Annual Revenue

$85,149

AirDNA projects $336/night at 46% occupancy ($56,452). Airbtics projects $409/night at 57% occupancy ($85,149). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $409 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,723	$80,825	$136,390	$172,341
Occupancy	44%	58%	70%	75%
Nightly Rate	$301	$371	$515	$607

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Executive Ranch Home	$92,387	$583	41%	3	4	31	$375	✅	✅	✅	Y / Y	⭐️ 5 (64)
BestTemecula Wine Country Location Pool, Spa,Views	$69,453	$471	39%	3	3	2	$340	✅	✅	❌	Y / Y	⭐️ 4.9 (38)
Wine Country Farmhouse	$95,880	$701	35%	3	3	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (15)
♥ Of Wine Country \| Privacy+, Gazebo, BBQ, Jacuzzi	$112,353	$556	52%	3	3	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (171)
Temecula Wine Country Home on 5 Acre Vineyard	$121,270	$551	59%	3	3	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (148)
Vino Villa by the Lake: Wine Country Haven	$57,397	$328	44%	3	3	31	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
Walk to Leoness Cellars, Oak Mountain & more!	$82,724	$306	73%	3	3	3	$295	❌	❌	❌	Y / Y	⭐️ 5 (137)
Modern Spacious home in Murrieta	$42,064	$281	40%	3	3	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Delgado way- Charming home on 3 acres w/ Vineyards	$71,677	$323	59%	3	3	3	$295	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
Bella Vista Ranch	$72,536	$288	67%	3	3	3	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (23)
The Wine Country Ranch Retreat with Pool & Spa	$146,379	$480	78%	3	3	2	$265	✅	✅	✅	Y / Y	⭐️ 4.9 (151)
Villa with views, wine cellar, pool, & much more.	$153,096	$595	70%	3	3	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (53)
Murrieta/Temecula Palm Tree Oasis w/Pool & spa	$51,848	$393	35%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (82)
Beautiful Views-Central to Wineries, Pool, Jacuzzi	$94,258	$313	77%	3	3	1	$315	✅	✅	✅	Y / Y	⭐️ 4.9 (23)
Delightful Amentities-Putting Green-Private Spa!	$95,423	$347	71%	3	3	1	$330	❌	✅	❌	Y / Y	⭐️ 4.8 (19)
Modern 5 Acre Retreat in the Heart of Wine Country	$41,325	$206	53%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (60)
The Macadamia Orchard. Pool, hot tub, barrel sauna	$109,318	$503	58%	3	4	2	$99	✅	✅	❌	Y / Y	⭐️ 4.8 (31)
Tasteful Temecula Home: Private Patio & Yard!	$64,910	$597	29%	3	4	3	$289	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Clockers House at Galway	$91,310	$567	44%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Peaceful 2bed/1loft barn in heart of wine country	$43,778	$174	68%	3	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (135)
Bella Vista Getaway on Private Vineyard with Spa	$74,101	$419	48%	3	2	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (242)
Charming Home that's Walking Distance to Wineries!	$50,366	$348	38%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (403)
Linda Rosea Hill top Villa Wine Country view home	$72,974	$342	57%	3	2	3	$295	❌	✅	❌	Y / Y	⭐️ 4.8 (61)
Pool Fun with 35ft water slide, close to wineries	$217,488	$776	75%	3	3	1	$375	✅	✅	✅	Y / Y	⭐️ 4.9 (50)
Shiraz on Over-Putting Green & Jacuzzi	$104,838	$433	59%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.7 (88)
Ranch House on 70 Acre Ranch	$132,031	$750	47%	3	3	2	$375	❌	❌	✅	Y / Y	⭐️ 5 (7)
Walk to Temecula Wineries. Full of Entertainment!	$87,054	$403	57%	3	2	2	$248	✅	✅	❌	Y / Y	⭐️ 4.8 (236)
Wine Country with the Best Sunset/Sunrise in Town!	$70,919	$253	71%	3	2	1	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (435)
Coyote den in wine country (3br/2bath)	$52,040	$157	86%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
Heart of Wine Country with a lot of private beauty	$48,737	$259	49%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (259)
BEST views in Temecula, 2 minutes to wineries	$125,013	$722	45%	3	2	3	$400	✅	✅	❌	Y / Y	⭐️ 5 (95)
Rejuvenate! Remodeled home, 180-view on 4-acres.	$100,960	$367	72%	3	2	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (91)
Private Guesthouse overlooking vineyards & hills	$70,284	$366	51%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (57)
Family Friendly Rainbow Home	$51,691	$212	60%	3	2	1	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Casa Temecula Wine Country Amazing Views and Pool	$93,496	$375	67%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (197)
❤️Amazing Entire Ranch home!! ❤️🥂 2 acres!	$78,349	$490	43%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Temecula Wine Country Home So Cal	$29,864	$132	60%	3	2	2	$100	✅	✅	✅	Y / Y	⭐️ 4.9 (331)
Temecula Wine Country Cottage in the Vines.	$90,619	$282	87%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (433)
Perfect for Families - Vineyard Views W/Pool/Spa!	$110,532	$392	72%	3	2	1	$330	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Perfect Local-Close to Wineries w/Prvt Spa!	$89,152	$349	63%	3	2	1	$330	❌	✅	✅	Y / Y	⭐️ 4.8 (26)

Return Metrics

18.48% 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)	$24,310	$48,621	$72,931	$97,242	$121,552	$243,105	$729,315
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,255	$10,835	$16,760	$23,049	$29,727	$69,825	$428,000
Down Payment	$107,000	$107,000	$107,000	$107,000	$107,000	$107,000	$107,000
Property Appreciation	$16,050	$32,581	$49,608	$67,147	$85,211	$183,995	$763,585
Total Return	$152,616	$199,038	$246,300	$294,439	$343,491	$603,925	$2,027,900

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.48%

Cap Rate

11.28%

Return on Investment

34.67%

44015 Rivo Ct Temecula, CA, 92592

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,566/mo

This property is for sale!

Contact Agent

Temecula

Zoning

Laws

108

Airbnb Investor Score

$24,310

Annual Profit

11.3%

Cap Rate

18.5%

Cash on Cash

$85,149

Annual Revenue

BNBCalc predicts this property will get $409 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$86,497

Avg annual revenue

57%

Avg occupancy rate

$409

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

$30k

$90k

$150k

$220k

$24,311

Profit

Revenue

$85,149

Operating Expenses

$24,749

Operating Income

$60,400

Mortgage & Taxes

$36,089

Profit (Cash Flow)

$24,311

$131,550

Cash Investment

Down Payment

$107,000

Renos & Furnishing

$8,500

Closing Costs

$16,050

Total

$131,550

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.48%

Cap Rate

11.28%

Return on Investment

34.67%

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

$25,392

Deductible property tax

$5,296

Your total deduction

$29,864

Your adjusted annual income

$150,000 - $29,864 = $120,136

Taxes on $120,136 (30%)

$36,041

Your old tax bill

$45,000

Your new tax bill

$36,041

Estimated tax savings

$8,959

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -