BNBCalc Short Term Rental Rental Arbitrage Analysis 38150 De Portola Rd, Temecula, CA, 92592

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$80,755

Profit (Cash Flow)

-$23,343

Cash on Cash Return

-271.4%

Annual Revenue

$80,755

AirDNA projects $472/night at 54% occupancy ($93,093). Airbtics projects $402/night at 55% occupancy ($80,755). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $402 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,418	$74,013	$122,807	$172,426
Occupancy	45%	54%	65%	74%
Nightly Rate	$305	$365	$499	$614

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walk to Leoness Cellars, Oak Mountain & more!	$91,325	$335	74%	3	2.5	3	$295	❌	❌	❌	Y / Y	⭐️ 5 (145)
Private Guesthouse overlooking vineyards & hills	$59,035	$394	40%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (65)
Sip Back Relax Temecula: Pool! Views! Wineries!	$134,448	$613	58%	3	2	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (58)
BEST views in Temecula, 2 minutes to wineries	$130,421	$682	50%	3	2	3	$400	✅	✅	❌	Y / Y	⭐️ 5 (101)
Delgado way- Charming home on 3 acres w/ Vineyards	$62,967	$336	50%	3	2.5	3	$295	✅	❌	❌	Y / Y	⭐️ 5 (31)
Heart of Wine Country with a lot of private beauty	$51,295	$277	48%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (269)
Wine Country with the Best Sunset/Sunrise in Town!	$80,541	$308	67%	3	2	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (444)
Lux Vineyard Escapes-Ultimate Modern Farm House	$89,473	$607	40%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Family Fun Awaits Close 2 Wineries, Pool, Jacuzzi!	$81,077	$292	72%	3	3	1	$315	✅	✅	✅	Y / Y	⭐️ 4.5 (26)
3 Daughters vineyard	$73,034	$261	74%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (495)
Olive Hill - View in Temecula's Wine Country	$90,732	$360	62%	3	2	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (53)
Temecula Wine Country Home So Cal	$40,430	$180	60%	3	1.5	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (339)
BestTemecula Wine Country Location Pool, Spa,Views	$76,925	$499	41%	3	2.5	2	$340	✅	✅	❌	Y / Y	⭐️ 5 (40)
Vistas Bellissimo 3 BR home Temecula Wine Country	$57,984	$386	40%	3	2	2	$245	✅	✅	❌	Y / Y	⭐️ 5 (117)
Amazing Ranch Home in Temecula wine country	$61,686	$446	37%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (64)
25% Off Feb Dates-Amzng Vineyard Views W/Pool/Spa!	$117,158	$396	76%	3	2	1	$330	✅	✅	❌	Y / Y	⭐️ 5 (27)
The Wine Country Ranch Retreat with Pool & Spa	$126,028	$409	79%	3	2.5	2	$265	✅	✅	✅	Y / Y	⭐️ 5 (172)
♥ Of Wine Country \| Privacy+, Gazebo, BBQ, Jacuzzi	$98,947	$501	51%	3	2.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (185)
Great Location/Views! Close 2 Wineries W/Pool/Spa	$90,251	$364	61%	3	2	1	$330	❌	✅	✅	Y / Y	⭐️ 5 (33)
Linda Rosea Hill top Villa Wine Country view home	$71,444	$349	55%	3	2	3	$295	❌	✅	❌	Y / Y	⭐️ 5 (64)
Rejuvenate! Remodeled home, 180-view on 4-acres.	$85,691	$316	70%	3	2	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (104)
Temecula Wine Country Cottage in the Vines.	$98,334	$305	87%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (447)
Walk to Temecula Wineries. Full of Entertainment!	$91,695	$367	66%	3	2	2	$248	✅	✅	❌	Y / Y	⭐️ 5 (250)
Executive Ranch Home	$67,850	$563	32%	3	3.5	1	$375	✅	✅	✅	Y / Y	⭐️ 5 (65)
Villa Άρτεμις (Artemis)	$94,900	$483	53%	3	2.5	2	$395	✅	✅	✅	Y / Y	⭐️ 5 (31)
Quaint 2+ bedroom wine country casita w/ Amenities	$58,405	$265	58%	3	1.5	30	$375	❌	✅	❌	Y / Y	⭐️ 5 (43)
Temecula Wine Country Bunkhouse A	$49,860	$253	48%	3	2	2	$250	❌	❌	✅	N / Y	⭐️ 5 (25)
Gorgeous Wine Country Home Private Jacuzzi & More!	$84,059	$351	64%	3	3	1	$330	❌	✅	❌	Y / Y	⭐️ 5 (24)
Clockers House at Galway	$96,690	$629	42%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Winery Getaway	$49,989	$209	61%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (286)
VIEW!!VIEW!!Temecula Wine Country home with a view	$81,869	$300	72%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (449)
Ranch House on 70 Acre Ranch	$107,176	$665	43%	3	3	2	$375	❌	❌	✅	Y / Y	⭐️ 5 (14)
Magnolia Wine Country Cottage! SpaRelaxationGarden	$40,126	$305	35%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 4.5 (120)
Mina’s Ranch	$72,703	$382	52%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Temecula Home w/ Cowboy Pool - Near Wineries!	$98,400	$574	46%	3	2	2	$207	✅	❌	✅	Y / Y	⭐️ 4.8 (35)
Under The Temecula Sun	$104,279	$542	52%	3	3	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (6)
Bella Vista Ranch	$61,860	$313	53%	3	3	29	$250	✅	✅	✅	Y / Y	⭐️ 5 (28)
Toscana Hill ~~Next to Wilson Creek~~~	$46,833	$194	65%	3	2	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (296)
Shiraz on Over-Putting Green & Jacuzzi	$104,838	$433	59%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.7 (88)

Return Metrics

-271.42% 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)	-$23,342	-$46,685	-$70,028	-$93,371	-$116,713	-$233,427	-$700,282
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	-$23,342	-$46,685	-$70,028	-$93,371	-$116,713	-$233,427	-$700,282

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-271.42%

Payback Period Days

Return on Investment

-271.42%

38150 De Portola Rd Temecula, California, 92592

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Temecula

Zoning

Laws

$80,755

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $472/night at 54% occupancy.Projected nightly rate is $402/night at 55% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$81,282

Avg annual revenue

55%

Avg occupancy rate

$402

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

$40k

$70k

$100k

$135k

-$23,343

Profit

Revenue

$80,755

Operating Expenses

$22,498

Operating Income

$58,257

Net Effective Rent

$81,600

Profit (Cash Flow)

-$23,343

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-271.42%

Payback Period Days