BNBCalc Short Term Rental Rental Arbitrage Analysis 26 Aloysia, Rancho Santa Margarita, CA, 92688

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$60,689

Profit (Cash Flow)

-$25,525

Cash on Cash Return

-386.7%

Annual Revenue

$60,689

AirDNA projects $154/night at 76% occupancy ($42,748). Airbtics projects $248/night at 67% occupancy ($60,688). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $248 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,277	$61,547	$82,532	$105,869
Occupancy	56%	65%	79%	89%
Nightly Rate	$213	$249	$273	$310

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Oasis \| King Beds \| Pool/Hot Tub \| Pets OK	$59,581	$223	73%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (37)
Modern Serenity: in the Heart of Mission Viejo	$65,856	$264	65%	2	2	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (43)
The Karma Condo - 1 Floor 2bd2bth,70"TV, Fast WiFi	$54,344	$228	64%	2	2	2	$84	✅	✅	❌	Y / Y	⭐️ 5 (139)
The Village \| 5 Mins Walking To Irvine Spectrum	$45,458	$273	41%	2	2	1	$160	✅	✅	✅	Y / Y	⭐️ 4.5 (16)
The Village \| 5 Mins Walking To Irvine Spectrum	$53,773	$273	49%	2	2	1	$160	✅	✅	✅	Y / Y	⭐️ 0 (1)
Irvine Central \| The Village \| Spectrum Center	$50,998	$283	47%	2	2	1	$165	✅	✅	✅	Y / Y	⭐️ 4.5 (10)
☀️Cali Condo☀️BBQ☀️MemoryFoamBeds☀️12min to Beach	$58,738	$218	69%	2	1	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (305)
Charming Condo in RSM	$62,484	$194	88%	2	2	28	$575	❌	✅	✅	Y / Y	⭐️ 5 (14)
Delightful 2- Bedroom Camper with Patio	$29,845	$109	73%	2	2	2	$65	❌	❌	❌	N / Y	⭐️ 5 (81)
The Village \| 5 Mins Walking To Irvine Spectrum	$55,005	$266	53%	2	2	1	$160	✅	✅	✅	Y / Y	⭐️ 0 (1)
Casita Amore	$58,262	$186	83%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
Glamorous Regal Design Home with Private Patio and Garage	$77,739	$218	95%	2	2	7	$275	✅	✅	✅	Y / Y	⭐️ 5 (132)
Chic Nest. Everything for children. Heated pool.	$78,627	$233	89%	2	1.5	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (113)
Irvine Spectrum \| The Village \| Pool & Spa \|	$59,800	$258	58%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (36)
Encore, 2 Bed Condo, Pool, Ritz, Waldorf Asteria	$59,050	$195	80%	2	2	2	$145	✅	✅	❌	Y / Y	⭐️ 4.5 (135)
Rancho Santa Margarita Condo Near O'Neill Park!	$89,541	$309	73%	2	2	2	$248	✅	✅	✅	Y / Y	⭐️ 3.5 (9)
Farmhouse - 360° Nature Views in Trabuco Canyon	$66,539	$303	60%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (54)
Urban Oasis: Upscale 2BR Retreat in Orange County	$51,086	$152	89%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
Sentimental spectrum park 2 bdr	$41,646	$216	50%	2	2	1	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
Awesome location house!	$64,608	$251	69%	2	2	4	$160	✅	❌	✅	Y / Y	⭐️ 4.5 (32)
Luxe Mid Century Modern 2/BED HIGHLY UPGRADED	$61,349	$220	76%	2	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (38)
Irvine Spectrum \| Cental location \| Pool & Spa	$62,011	$259	59%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 0 (0)
Charming Private Guesthouse With Private Pool	$56,040	$168	89%	2	1	4	$120	✅	❌	❌	Y / Y	⭐️ 5 (74)
Irvine Spectrum \| The Village \| Pool & Spa	$59,577	$258	57%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (3)
Irvine Spectrum \| The Village \| Pool & Spa	$63,109	$248	65%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (14)
The Village \| Central Irvine \| Pool & Spa	$60,675	$246	61%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (11)
The Village \| Central Irvine \| Pool & Spa	$57,434	$275	52%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Laguna’s Modern Cottage	$50,352	$199	68%	2	1	4	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (56)
Near Irvine /3 Beds/Apartment/Pool/3	$46,657	$336	35%	2	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (10)
private resort like home	$83,023	$428	53%	2	2.5	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Luxury Villa in Laguna	$50,253	$276	48%	2	2.5	180	$199	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Luminous Condo 2 Queen BR/2 BA A Gem in OC	$43,297	$169	70%	2	2	29	$450	✅	✅	❌	Y / Y	⭐️ 5 (9)
5 Mins Walking To Irvine Spectrum \| The Village	$44,746	$256	44%	2	2	1	$160	✅	✅	✅	Y / Y	⭐️ 0 (0)
Paradise on sale! Tranquility safety comfort charm	$28,775	$130	57%	2	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (79)
Coastal Condo w/Great Amenities, Walkable to Beach	$79,295	$268	79%	2	2	6	$200	✅	✅	❌	Y / Y	⭐️ 5 (85)
Blue Beach House 500' to the Waves	$78,358	$322	65%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (291)
Laguna Beach Charming Unit- Location/Value	$110,476	$309	96%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (555)
Steps 2 Cleo Beach! 5 Min Walk to DTWN (Air Cond!)	$107,952	$478	60%	2	1	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (90)
Bright House in the Heart of Laguna, walk to Beach	$84,799	$241	95%	2	1	3	$125	✅	❌	✅	Y / Y	⭐️ 4.5 (263)
Award Winning Designer Stay-2B King Suite-Central	$68,166	$205	87%	2	2	1	$170	✅	✅	✅	Y / Y	⭐️ 4.9 (136)

Return Metrics

-386.73% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$25,524	-$51,049	-$76,573	-$102,098	-$127,623	-$255,246	-$765,738
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	-$25,524	-$51,049	-$76,573	-$102,098	-$127,623	-$255,246	-$765,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-386.73%

Payback Period Days

Return on Investment

-386.73%

26 Aloysia Rancho Santa Margarita, California, 92688

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$60,689

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $154/night at 76% occupancy.Projected nightly rate is $248/night at 67% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$61,983

Avg annual revenue

67%

Avg occupancy rate

$248

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

$55k

$80k

$110k

-$25,525

Profit

Revenue

$60,689

Operating Expenses

$19,890

Operating Income

$40,799

Net Effective Rent

$66,324

Profit (Cash Flow)

-$25,525

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-386.73%

Payback Period Days