BNBCalc.com Investment Analysis Report of 573 N Paseo De Anza

3 bed • 2 bath • 9 guests • $750,000

BNB

Calc

Return Metrics

13.4% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.4%

Cap Rate

9.98%

Return on Investment

29.91%

Annual Revenue

$101,772

AirDNA projects $516/night at 54% occupancy ($101,771). Airbtics projects $500/night at 59% occupancy ($107,746). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$58,904	$104,769	$156,358	$228,939
Occupancy	46%	59%	74%	85%
Nightly Rate	$346	$478	$568	$722

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Spanish-Style Home with Saltwater Pool In Palm Springs	$65,401	$332	53%	3	3	6	1	$200	✅	❌	❌	N / Y	⭐️ 5 (191)	Profile
B Birdcage Palm Springs	$98,793	$455	58%	3	3	6	1	$275	✅	✅	✅	N / Y	⭐️ 4.9 (55)	Profile
C ✖️The Selleck✖️Pure Palm Springs ✖️	$97,013	$516	50%	3	3	6	2	$235	✅	✅	✅	N / Y	⭐️ 5 (195)	Profile
D Palm Springs Mona Lisa - Experience Pure Luxury	$148,100	$477	83%	3	3	6	3	$265	✅	✅	❌	N / Y	⭐️ 5 (55)	Profile
E Reeves Garden House - Stylish Movie Colony Home!	$82,076	$283	75%	3	3	6	3	$484	✅	✅	✅	N / Y	⭐️ 4.9 (26)	Profile

Operating Expenses

Monthly Expenses

$2,243

Annual Expenses

$26,910

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,548

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$848

Management & Platform Fees

$254

Platform Fee (i.e. Airbnb)

$254

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$4,216

Annual Mortgage & Tax

$50,592

Downpayment

Purchase Price

$750,000

Percent Down

20%

Total Downpayment

$150,000

Total Loan Amount

$600,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$3,597

Property Tax Yearly

0.99%

Property Tax Monthly

$619

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

6,098 sqft

Year built:

1973

Size:

1,348 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
543 N Paseo De Anza	2	1	1,210	6,098	1946	$605,000	0
547 S Farrell Dr	2	1.75	1,360	10,018	1960	$750,000	109
345 N Burton Way	3	1.75	2,008	13,939	1968	$0	0
1222 Tamarisk Rd	3	3	2,088	13,939	1935	$1,460,000	0
1150 E Alejo Rd	4	2.75	2,631	16,552	1956	$0	0
2025 E Park Dr	4	2	2,381	12,196	1971	$1,375,000	0
403 N Juanita Dr	4	2	1,868	10,890	1962	$779,000	0
584 N Calle Rolph	3	1.75	1,320	6,098	1946	$0	322
553 N Paseo De Anza	1	1.75	1,179	6,098	1937	$650,000	0
1890 E Desert Palms Dr	3	1.75	1,524	13,503	1974	$0	0

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 1

Lot size:6,098 sqft

Building area: 1,348 sqft

Garage: 399 sqft

Heating: Central

Pool: No

Fireplaces: 1

Basement: No basement

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 507-292-004

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $521,523

County Est. Land Value: -

Assessed Land Value: $156,452

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/22/24	$0	0%	Benny V Nash
07/26/07	$405,000	62%	Benny V Nash, Floyd W Patteson
08/24/06	$305,000	100%	Steven J Daszuta, Allan G Yarborough
05/20/99	$110,000	84%	Audrey Jean Anderson
05/05/94	$0	0%	Josephine O Folk

Ownership

Name: Benny V Nash

Owner Occupied: Yes

Owner Mailing Address: 573 N Paseo De Anza, Palm Springs, CA 92262

Years Owned: 0

Home Equity: $683,407

Mortgage Balance Remaining: $243,392

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Raymond Cree Middle School with 4 star rating
High School: Palm Springs High School with 6 star rating

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$350,863

Profit on this property

$74,861

Your total deduction

$319,023

So, your new taxable income is your previous income minus your total deduction ($150,000 - $319,023)

-$169,023

Your old tax bill

$45,000

Your new tax bill

-$50,707

Estimated tax savings

$95,707

573 N Paseo De Anza Palm Springs, California, 92262

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

$178,122

Zestimate

$101,772

Annual Revenue

BNBCalc predicts this property will get $500 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.4%

Cap Rate

9.98%

Return on Investment

29.91%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$80,015

Your adjusted annual income

$150,000 - $80,015 = $69,985

Taxes on $69,985 (30%)

$20,996

Your old tax bill

$45,000

Your new tax bill

$20,996

Estimated tax savings

$24,004

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com