73292 20th Ave Desert Hot Springs CA 92241 Desert Hot Springs, CA, 92241
6 bed • 2 bath • 15 guests
Est. $5,732/mo
This property is for sale!
Contact Ian
Investor at Martyn Vacation Destinations Inc.
$248,198
Annual Revenue
BNBCalc predicts this property will get $924 per night with 61% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$217,224
Avg annual revenue
61%
Avg occupancy rate
$924
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$95k
$185k
$275k
$370k
Sign up to see the data on 10 all comparables
$121,641
Profit
Revenue
$248,198
Operating Expenses
$45,946
Operating Income
$202,252
Mortgage & Taxes
$80,611
Profit (Cash Flow)
$121,641
$289,350
Cash Investment
Down Payment
$239,000
Renos & Furnishing
$14,500
Closing Costs
$35,850
Total
$289,350
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
42.03%
Cap Rate
16.92%
STR Tax Calculator (USA)
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
$56,716
Deductible property tax
$11,830
Your total deduction
$15,519
Your adjusted annual income
$150,000 - $15,519 = $134,481
Taxes on $134,481 (30%)
$40,344
Your old tax bill
$45,000
Your new tax bill
$40,344
Estimated tax savings
$4,656
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:
72,745 sqft
Year built:
2006
Size:
5,509 sqft
Type:
SFR
Parking:
7
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 72,745 sqft
- Building area: 5,509 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 645-330-036
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,009,188
- County Est. Land Value: -
- Assessed Land Value: $208,080
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/17/21 | $145,000 | 75% | Oscar Hernandez |
| 06/18/21 | $0 | 0% | Oscar Hernandez |
| 03/22/21 | $970,000 | 0% | Emil Jorge |
| 06/15/21 | $0 | 0% | Emil Jorge |
| 01/18/19 | $0 | 0% | Andrew P Pike, Karen J Pike |
| 06/18/07 | $0 | 0% | Pederson Family Trust |
Ownership
- Name: Oscar Hernandez
- Owner Occupied: No
- Owner Mailing Address: 10744 Noel St, Los Alamitos, Ca 90720
- Years Owned: 37
- Home Equity: $481,000
- Mortgage Balance Remaining: $535,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No