BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 73292 20th Ave Desert Hot Springs CA 92241

6 bed • 2 bath • 15 guests • $1,195,000

BNB

Calc

Report by:

Ian Tyndall

Investor at Martyn Vacation Destinations Inc.

928-852-4038

ian.o.tyndall@gmail.com

martyn.homes

Annual Revenue

$248,198

Profit (Cash Flow)

$121,641

Cap Rate

16.9%

Annual Revenue

$248,198

AirDNA projects $868/night at 53% occupancy ($168,026). Airbtics projects $924/night at 61% occupancy ($205,866). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $1,282 rate per night.

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

Percentiles25%50%75%90%
Revenue$128,911$190,986$329,679$429,748
Occupancy51%63%71%74%
Nightly Rate$641$770$1,184$1,486

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Festival Deals•Large*Privacy•Views•Speakers•Games
$155,590
$576
64%
631$360✅✅✅Y / Y⭐️ 4.9 (173)
Beautiful home with salt water pool/spa
$95,639
$548
42%
632$300✅✅✅Y / Y⭐️ 4.7 (179)
Summer deals! 9bedroom,6bath|SaltwaterPool|16+
$202,790
$769
63%
961$390✅✅✅Y / Y⭐️ 4.8 (122)
The Jack Estate: Stunning 11 Bedroom, 8 Bathroom
$369,042
$1,476
63%
1182$800✅✅✅Y / Y⭐️ 4.9 (113)
The Date Grove Estate
$186,904
$1,277
37%
982$795✅✅❌Y / Y⭐️ 4.8 (54)
Pool|Spa|Bar|Basketball|Privacy|Gameroom|Sleeps16+
$195,207
$612
74%
851$425✅✅✅Y / Y⭐️ 4.8 (183)
Andreas Oasis Rancho 8 bedroom 10 baths, Sleeps 18
$280,047
$1,576
47%
893$895✅✅✅Y / Y⭐️ 4.7 (10)
Luxury Estate, magnificent Pool and Spa.
$195,053
$772
67%
663$350✅✅❌Y / Y⭐️ 4.8 (86)
Stunning Views/Pool/Spa/16+Guests/Private 5 Acres
$255,530
$908
73%
751$450✅✅✅Y / Y⭐️ 5 (70)
Two Large Family Vacation Homes in Desert Princess
$236,438
$728
83%
663$495✅✅✅Y / Y⭐️ 4.8 (6)

Return Metrics

42.03% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$121,641$243,282$364,923$486,565$608,206$1,216,413$3,649,239
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$11,739$24,203$37,436$51,485$66,400$155,964$956,000
Down Payment$239,000$239,000$239,000$239,000$239,000$239,000$239,000
Property Appreciation$35,850$72,775$110,808$149,983$190,332$410,980$1,705,578
Total Return$408,231$579,261$752,169$927,033$1,103,939$2,022,357$6,549,818

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

42.03%

Cap Rate

16.92%

Return on Investment

58.48%

property-location

73292 20th Ave Desert Hot Springs CA 92241 Desert Hot Springs, CA, 92241

6 bed • 2 bath • 15 guests

Est. $5,732/mo

Agent

This property is for sale!

Contact Ian

Investor at Martyn Vacation Destinations Inc.

💵 You have a coupon! Get 10% off your subscription for life!

$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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

2.51

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%

Profit (Cummulative)

$121,641

$11,740

$14,500

$35,850

$0

Total Gain

$169,231

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

$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

DateSale Price% FinancedBuyer
05/17/21$145,00075%Oscar Hernandez
06/18/21$00%Oscar Hernandez
03/22/21$970,0000%Emil Jorge
06/15/21$00%Emil Jorge
01/18/19$00%Andrew P Pike, Karen J Pike
06/18/07$00%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