BNBCalc Short Term Rental Rental Arbitrage Analysis 189 W Merito Pl

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$48,209

Profit (Cash Flow)

-$14,519

Cash on Cash Return

-220.0%

Annual Revenue

$48,209

AirDNA projects $302/night at 61% occupancy ($67,285). Airbtics projects $197/night at 67% occupancy ($48,208). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $197 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,081	$47,172	$75,193	$93,075
Occupancy	67%	72%	75%	76%
Nightly Rate	$119	$174	$261	$317

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3rd Rock - Designed for the Luxury Vacation	$93,055	$311	70%	2	3	3	$699	✅	✅	✅	Y / Y	⭐️ 4.7 (7)
2 bed part of cool mid century marvel - Suite 5	$32,852	$128	68%	2	1	2	$60	✅	✅	❌	Y / Y	⭐️ 4.7 (68)
Prime Location in the Heart of Palm Springs!	$32,680	$104	83%	2	1	7	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Sunkist at 411 \| Community Pool	$30,576	$108	73%	2	3	1	$269	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Ruth Hardy Park Oasis - Walk to Downtown!	$94,706	$320	75%	2	3	3	$444	✅	❌	✅	Y / Y	⭐️ 5 (12)
Palm Springs, CA, 2 Bedroom #1	$56,756	$199	72%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 4.8 (23)
Palm Springs, CA, 2 Bedroom #2	$56,656	$199	72%	2	2	1	$99	✅	✅	❌	Y / Y	⭐️ 4.9 (12)
Downtown Oasis - Summer Discount - 2 K Beds - Pool	$41,374	$174	64%	2	2	7	$150	✅	✅	✅	Y / Y	⭐️ 5 (18)
TwistPS, 2BR 2BA Suite #217	$49,015	$314	42%	2	2	2	$45	✅	✅	❌	Y / Y	⭐️ 4.8 (97)
Mid Century Escape. Envious Location.	$44,020	$156	76%	2	2	7	$120	✅	✅	❌	Y / Y	⭐️ 5 (20)
Villa del Sol Montana	$54,056	$211	67%	2	3	1	$275	❌	✅	❌	Y / Y	⭐️ 5 (20)
Desert Dayzzz	$40,794	$354	30%	2	3	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (6)
Villa A- large 2bed/2bath a minute from Downtown 🦋	$48,515	$166	75%	2	2	1	$70	✅	❌	✅	N / Y	⭐️ 4.7 (118)
2 bedroom - part of amazing mid century - Suite 2	$30,123	$108	73%	2	2	2	$60	✅	✅	❌	N / Y	⭐️ 4.9 (105)
Mediteree Desert Resort - Garden Suite	$32,420	$111	77%	2	2	2	$80	✅	✅	✅	Y / Y	⭐️ 4.8 (177)

Return Metrics

-219.97% 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)	-$14,518	-$29,037	-$43,555	-$58,074	-$72,592	-$145,185	-$435,556
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	-$14,518	-$29,037	-$43,555	-$58,074	-$72,592	-$145,185	-$435,556

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-219.97%

Payback Period Days

Return on Investment

-219.97%

189 W Merito Pl Palm Springs, California, 92262-5624

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,705

Zestimate

Palm Springs

Zoning

Laws

$48,209

Annual Revenue

BNBCalc predicts this property will get $197 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$49,173

Avg annual revenue

67%

Avg occupancy rate

$197

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

$50k

$70k

$95k

-$14,519

Profit

Revenue

$48,209

Operating Expenses

$18,267

Operating Income

$29,941

Net Effective Rent

$44,460

Profit (Cash Flow)

-$14,519

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-219.97%

Payback Period Days