BNBCalc Short Term Rental Investment Analysis 945 Vallejo Dr, Hemet, CA 92543

3 bed • 2 bath • 9 guests • $269,000

BNB

Calc

Annual Revenue

$59,951

Profit (Cash Flow)

$20,332

Cap Rate

14.3%

Annual Revenue

$59,951

AirDNA projects $283/night at 58% occupancy ($59,951). Airbtics projects $351/night at 55% occupancy ($70,510). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $283 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,975	$73,346	$106,736	$153,675
Occupancy	42%	56%	65%	73%
Nightly Rate	$244	$340	$429	$550

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful & Cozy 3 bedroom Ranch-Home w/Fireplace	$47,512	$239	49%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (29)
Charming Winchester Guesthouse Near Wine Country	$40,169	$241	42%	3	1	2	$140	❌	✅	❌	N / Y	⭐️ 5 (45)
Modern 5 Acre Retreat in the Heart of Wine Country	$49,265	$228	56%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (57)
Slice of Heaven by AvantStay \| Breathtaking Views!	$121,838	$487	64%	3	3	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (26)
Temecula Wine Country Home on 5 Acre Vineyard	$133,395	$553	64%	3	3	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (146)
Luxury Living with Golf Course View	$106,935	$484	59%	3	3	2	$220	✅	✅	❌	Y / Y	⭐️ 5 (47)
Vino Villa by the Lake: Wine Country Haven	$61,672	$375	41%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (59)
Tasteful Menifee Home: Patio, By Theme Parks!	$73,762	$349	54%	3	3	2	$238	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Tasteful Temecula Home: Private Patio & Yard!	$61,022	$496	32%	3	4	3	$289	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Comfy Getaway near Riverside	$58,536	$252	58%	3	3	2	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (111)
Villa with views, wine cellar, pool, & much more.	$149,046	$573	70%	3	3	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (47)
Peaceful 2bed/1loft barn in heart of wine country	$41,820	$173	65%	3	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (135)
BestTemecula Wine Country Location Pool, Spa,Views	$76,863	$507	39%	3	3	2	$340	✅	✅	❌	Y / Y	⭐️ 4.9 (30)
Walk to Leoness Cellars, Oak Mountain & more!	$90,761	$326	73%	3	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (135)
Wine Country Farmhouse	$88,818	$707	32%	3	3	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (11)
Delgado way- Charming home on 3 acres w/ Vineyards	$71,582	$312	60%	3	3	3	$295	✅	❌	❌	Y / Y	⭐️ 4.9 (24)
Bella Vista Ranch	$76,494	$299	67%	3	3	3	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (23)
Home in Perris, Ca. (Olivetree dr.)	$43,019	$210	50%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (102)
Restful Valley Home Spacious updated backyard	$58,067	$205	71%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (79)
Murrieta/Temecula Palm Tree Oasis w/Pool & spa	$65,176	$550	31%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.7 (78)
15% Off June - Central to Wineries, Pool, Jacuzzi!	$88,954	$297	75%	3	3	1	$315	✅	✅	✅	Y / Y	⭐️ 4.9 (17)
Modern Spacious home in Murrieta	$36,865	$245	40%	3	3	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Calle Cabernet Vineyard Retreat	$89,760	$384	62%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (164)
Amazing Getaway w/ Pool&Spa, Near Wineries	$127,943	$384	80%	3	3	2	$260	✅	✅	❌	Y / Y	⭐️ 4.9 (76)
Rejuvenate! Remodeled home, 180-view on 4-acres.	$88,269	$353	65%	3	2	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (84)
Walk to Temecula Wineries. Full of Entertainment!	$86,078	$417	52%	3	2	2	$248	✅	✅	❌	Y / Y	⭐️ 4.8 (223)
Heart of Wine Country with a lot of private beauty	$48,723	$269	47%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (255)
Wine Country with the Best Sunset/Sunrise in Town!	$84,928	$297	71%	3	2	1	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (426)
The Bluebird Historic Downtown Murrieta Wineries	$58,455	$273	55%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (125)
Perfect Location-Close to Wineries w/Private Spa!	$79,340	$333	58%	3	2	1	$330	❌	✅	✅	Y / Y	⭐️ 4.8 (23)
Lux Vineyard Escapes-Ultimate Modern Farm House	$116,666	$637	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Charming Home that's Walking Distance to Wineries!	$49,424	$347	37%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (395)
❤️Amazing Entire Ranch home!! ❤️🥂 2 acres!	$73,535	$466	42%	3	2	31	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Sunshine Valley, Close Riverside and UCR	$29,175	$165	42%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Bella Vista Getaway on Private Vineyard with Spa	$75,321	$406	49%	3	2	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (232)
Cozy 3-bedroom residential home in Wildomar, CA	$31,189	$130	63%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
Coyote den in wine country (3br/2bath)	$55,532	$164	85%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (103)
Private Guesthouse overlooking vineyards & hills	$78,108	$361	56%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (48)
Easy Retreat	$59,203	$190	79%	3	2	1	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Vistas Bellissimo 3 BR home Temecula Wine Country	$58,412	$369	41%	3	2	2	$245	✅	✅	❌	Y / Y	⭐️ 4.8 (99)

Return Metrics

28.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,331	$40,663	$60,994	$81,326	$101,658	$203,316	$609,948
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$215,200	$215,200	$215,200	$215,200	$215,200	$215,200	$215,200
Down Payment	$53,800	$53,800	$53,800	$53,800	$53,800	$53,800	$53,800
Property Appreciation	$8,070	$16,382	$24,943	$33,761	$42,844	$92,513	$383,933
Total Return	$297,401	$326,045	$354,938	$384,088	$413,502	$564,829	$1,262,881

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.89%

Cap Rate

14.3%

Return on Investment

44.11%

945 Vallejo Dr Hemet, CA, 92543

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,290/mo

This property is for sale!

Contact Agent

Hemet

Zoning

Laws

163

Airbnb Investor Score

$20,331

Annual Profit

14.3%

Cap Rate

28.9%

Cash on Cash

$59,951

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $283/night at 58% occupancy ($59,951.15). Airbtics projects $351/night at 55% occupancy ($70,510).

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$73,290

Avg annual revenue

55%

Avg occupancy rate

$351

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

$70k

$105k

$150k

$20,332

Profit

Revenue

$59,951

Operating Expenses

$21,474

Operating Income

$38,478

Mortgage & Taxes

$18,146

Profit (Cash Flow)

$20,332

$70,370

Cash Investment

Down Payment

$53,800

Renos & Furnishing

$8,500

Closing Costs

$8,070

Total

$70,370

DSCR Ratio

Strong

2.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.89%

Cap Rate

14.3%

Return on Investment

44.11%

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

$12,767

Deductible property tax

$2,663

Your total deduction

$7,491

Your adjusted annual income

$150,000 - $7,491 = $142,509

Taxes on $142,509 (30%)

$42,753

Your old tax bill

$45,000

Your new tax bill

$42,753

Estimated tax savings

$2,247

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:

MOBILE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MOBILE

Stories: -

Lot size: -

Building area: -

Garage: No

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: -