BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 45419 Vanowen Ln, Temecula, CA, 92592

5 bed • 4 bath • 12 guests • $1,000,000

BNB

Calc

Annual Revenue

$145,499

Profit (Cash Flow)

$103,004

Cap Rate

11.3%

Annual Revenue

$145,499

AirDNA projects $866/night at 46% occupancy ($145,498). Airbtics projects $776/night at 53% occupancy ($150,217). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 46% occupancy rate, $866 rate per night.

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

Percentiles25%50%75%90%
Revenue$88,134$146,393$260,899$320,095
Occupancy41%53%69%72%
Nightly Rate$577$732$1,006$1,181

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Temecula Wine Country Estate

No image available

$122,165
$612
54%
532$300✅✅❌Y / Y⭐️ 5 (47)
Winery Getaway with Spa and Amazing Hilltop View

No image available

$135,211
$553
63%
531$350✅✅✅Y / Y⭐️ 5 (102)
Cozy home /Pool/spa/patio deck/watch hot balloon

No image available

$63,121
$411
39%
532$297✅✅✅Y / Y⭐️ 4.8 (166)
Hidden Vineyard Estate

No image available

$131,836
$660
54%
562$695✅✅✅Y / Y⭐️ 4.8 (80)
Santa Rosa -Exclusive Resort style estate Temecula

No image available

$276,572
$1,145
65%
553$595✅✅❌Y / Y⭐️ 5 (28)
Relaxing Wine Country Villa w/bar+spa+bbq+vball

No image available

$162,057
$830
53%
552$210✅✅❌Y / Y⭐️ 4.7 (201)
Via Champagne- Wine Country estate solar pool heat

No image available

$112,774
$623
48%
533$475✅✅❌Y / Y⭐️ 4.8 (86)
Villa with pool/spa/mini golf putting

No image available

$105,622
$586
47%
532$438✅✅✅Y / Y⭐️ 4.8 (63)
Pinot Point by AvantStay | Massive Luxe Estate

No image available

$273,148
$878
82%
561$685✅✅✅Y / Y⭐️ 4.9 (40)
Grapevine by AvantStay | 4 AC of Vineyards/Groves

No image available

$235,726
$816
76%
531$580✅✅✅Y / Y⭐️ 4.7 (44)
Sunset Manor

No image available

$297,340
$1,371
56%
552$650✅✅❌Y / Y⭐️ 5 (40)
Chateau Syrah by AvantStay | Estate w/ Pickleball

No image available

$84,252
$372
57%
552$650✅✅✅Y / Y⭐️ 4.8 (54)
Temecula Valley Wine Country Retreat Pool House!

No image available

$84,579
$569
39%
532$280✅✅✅Y / Y⭐️ 5 (90)
Temecula Retreat House | 5 Acre Spanish Villa

No image available

$237,236
$873
71%
562$450✅✅❌Y / Y⭐️ 5 (53)
Villa De Vino Estate

No image available

$83,155
$353
63%
532$440✅✅✅Y / Y⭐️ 4.7 (155)
❊10Acres Ranch in Wine Country - VIEWS - Pool-BBQ❊

No image available

$150,298
$595
64%
552$475✅✅✅Y / Y⭐️ 4.9 (108)
Steps to Wilson Creek! Gym, Vineyard, HotTub, Pool

No image available

$247,831
$895
74%
561$450✅✅✅Y / Y⭐️ 5 (124)
Life Among the Vines

No image available

$196,080
$1,208
44%
552$450✅✅❌Y / Y⭐️ 5 (65)
Beautiful 5BR Family Home- Pool, Jacuzzi, Firepit!

No image available

$166,445
$580
76%
531$400✅✅✅Y / Y⭐️ 4.7 (34)
Private European Vineyard𖡼BEST Views𖡼 Wine Country

No image available

$231,913
$1,113
55%
5529$450✅❌✅Y / Y⭐️ 5 (77)
De Portola Vineyard and Retreat House

No image available

$101,804
$601
44%
552$458✅✅✅Y / Y⭐️ 4.8 (179)
Luxury Views, Vineyard, Heated Pool/Spa, Game Room

No image available

$155,684
$980
41%
543$575✅✅❌Y / Y⭐️ 5 (86)
New floor, new AC, Starlink internet wit POOL/veiw

No image available

$90,083
$590
39%
542$419✅✅✅Y / Y⭐️ 4.8 (60)
Sangiovese By AvantStay | Luxe Estate + Pool

No image available

$96,751
$346
70%
541$615✅✅❌Y / Y⭐️ 4.8 (65)
SLEEPs 18, 2 kitchens, 2 game rooms, close to town

No image available

$171,602
$1,018
43%
563$599✅❌❌Y / Y⭐️ 5 (26)
Wine Estate - Private Pickleball, Golf, Solar Pool

No image available

$199,283
$743
72%
543$399✅✅❌Y / Y⭐️ 5 (21)
Charming Temecula Home w/ Hot Tub, Mountain Views!

No image available

$114,431
$723
41%
532$464❌✅❌Y / Y⭐️ 4.9 (21)
Cozy Home 5 bedroom 3 bath close to Wineries

No image available

$83,589
$320
71%
5330$200✅✅✅Y / Y⭐️ 4.9 (9)
Main Home Chateau Blanc Vineyard Estate

No image available

$117,971
$465
69%
542$540✅❌❌Y / Y⭐️ 4.9 (63)
Chateau Madera

No image available

$135,826
$1,003
37%
543$250❌❌❌Y / Y⭐️ 5 (7)
Villa Toscana-Upscale Wine Country Estate

No image available

$140,783
$742
51%
543$325✅✅✅Y / Y⭐️ 5 (79)
Sunset Ranch - Cozy cabin in wine country

No image available

$121,969
$452
71%
542$300❌❌❌Y / Y⭐️ 5 (115)
Caballos Manor - Beautiful Wine Country View Home

No image available

$63,489
$442
39%
542$199✅✅✅Y / Y⭐️ 4.8 (249)
(9 beds) The Peaceful Family Farmhouse

No image available

$150,786
$847
48%
541$495✅✅❌Y / Y⭐️ 5 (119)
Wine Country Estate - walk to wineries

No image available

$178,805
$1,101
44%
542$375✅✅❌Y / Y⭐️ 5 (148)
9-Acre Private Vineyard, HotTub, Pool, Events!

No image available

$374,416
$1,463
69%
541$450✅✅✅Y / Y⭐️ 5 (99)
Grenache Estate - Nestled in Temecula Wine Country

No image available

$148,964
$1,225
33%
542$500✅❌❌Y / Y⭐️ 4.9 (80)

Return Metrics

110.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$103,003$206,007$309,011$412,015$515,018$1,030,037$3,090,113
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$950,000$950,000$950,000$950,000$950,000$950,000$950,000
Down Payment$50,000$50,000$50,000$50,000$50,000$50,000$50,000
Property Appreciation$80,000$166,400$259,712$360,488$469,328$1,158,924$9,062,656
Total Return$1,183,003$1,372,407$1,568,723$1,772,504$1,984,346$3,188,962$13,152,770

Property Appreciation:

8%

Revenue Appreciation:

0%

Cash on Cash Return

110.75%

Cap Rate

11.29%

Return on Investment

206.38%

property-location

45419 Vanowen Ln Temecula, California, 92592

5 bed • 4 bath • 12 guests

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$548,700

Zestimate

Temecula

Zoning


Laws

344

Airbnb Investor Score

$24,072

Annual Profit

11.3%

Cap Rate

110.8%

Cash on Cash

$145,499

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $866/night at 46% occupancy.Projected nightly rate is $776/night at 53% occupancy.

Top 61% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$153,050

Avg annual revenue

53%

Avg occupancy rate

$776

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

$60k

$165k

$265k

$375k

Sign up to see the data on 40 all comparables

$103,004

Profit

Revenue

$145,499

Operating Expenses

$32,595

Operating Income

$112,904

Mortgage & Taxes

$9,900

Profit (Cash Flow)

$103,004

$63,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$13,000

Total

$63,000

Investment Value Over Time

Property Appreciation

8%

Revenue Appreciation

0%

Cash on Cash Return

110.75%

Cap Rate

11.29%

Profit (Cummulative)

$103,004

$950,000

$13,000

$80,000

$0

Total Gain

$191,934

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

$69,696

Deductible property tax

$9,900

Your total deduction

$94,805

Your adjusted annual income

$150,000 - $94,805 = $55,195


Taxes on $55,195 (30%)

$16,559

Your old tax bill

$45,000

Your new tax bill

$16,559


Estimated tax savings

$28,441

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:

9,147 sqft

Year built:

2003

Size:

3,263 sqft

Type:

SFR

Parking:

2

Heating:

Central

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
33120 Embassy Ave432,939-6,0982003$900,000-
33050 Embassy Ave432,939-6,0982003$0-
45295 Tioga St332,559-5,2272003$0-
44915 Machon Rd422,076-8,7121997$0-
45373 Via Jaca432,665-5,6621994$791,000-
32692 Hupa Dr522,644-10,8901997$910,000-
33204 Embassy Ave433,340-6,0982003$1,075,000-
32970 Terrace Dr621,974-6,9691998$0-
33118 Yucca St443,263-5,2272004$801,000-
33109 Yucca St443,263-6,5342004$0-

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 9,147 sqft
  • Building area: 3,263 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: Yes
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 962-290-020
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $591,469
  • County Est. Land Value: -
  • Assessed Land Value: $113,582
  • County Est. Structure Value: -
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
06/26/24$1,000,00070%Miad Moussawi, Jorge Tomas Garcia
11/21/23$00%The Scott And Karyn Waitman Family Trust
06/20/02$00%Scott N Waitman, Karyn D Waitman
06/20/02$390,00077%Scott N Waitman, Karyn D Waitman

Ownership

  • Name: Miad Moussawi
  • Owner Occupied: Yes
  • Owner Mailing Address: 45419 Vanowen Ln, Temecula, CA 92592
  • Years Owned: 5
  • Home Equity: $65,001
  • Mortgage Balance Remaining: $700,000
  • Financed amount: 77%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Middle School: Vail Ranch Middle School with 7/10 star rating
  • High School: Great Oak High School with 10/10 star rating