BNBCalc Short Term Rental Investment Analysis 28 Sun Ridge Cir, Rancho Mirage, CA 92270

4 bed • 5 bath • 12 guests • $2,747,000

BNB

Calc

Annual Revenue

$77,676

Profit (Cash Flow)

-$131,405

Cap Rate

2.0%

Annual Revenue

$77,676

AirDNA projects $417/night at 51% occupancy ($77,676). Airbtics projects $465/night at 42% occupancy ($71,332). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 51% occupancy rate, $417 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,031	$68,600	$87,046	$129,803
Occupancy	26%	45%	51%	57%
Nightly Rate	$355	$415	$465	$621

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Friendly Retreat w/Pool & Mini Golf	$111,173	$405	75%	4	5	28	$400	✅	✅	✅	Y / Y	⭐️ 4.7 (7)
8 Palms	$28,746	$154	51%	4	2	28	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Nancy Lane Spacious Luxury Home	$64,227	$428	41%	4	3	27	$240	✅	✅	❌	Y / Y	⭐️ 5 (8)
Pickleball in the desert.	$63,464	$340	51%	4	5	14	$325	✅	✅	✅	Y / Y	⭐️ 5 (3)
Frank Sinatra's Rancho Mirage Estate	$147,827	$1,154	35%	4	3	31	$450	✅	✅	✅	Y / Y	⭐️ 5 (1)
Spanish Revival Style Bungalow with Outdoor Kitchen	$102,846	$562	50%	4	3	28	$350	✅	❌	❌	Y / Y	⭐️ 5 (74)
Cognac and Black	$64,152	$313	56%	4	2	28	$150	✅	✅	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-20.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$131,405	-$262,810	-$394,216	-$525,621	-$657,027	-$1,314,054	-$3,942,163
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,197,600	$2,197,600	$2,197,600	$2,197,600	$2,197,600	$2,197,600	$2,197,600
Down Payment	$549,400	$549,400	$549,400	$549,400	$549,400	$549,400	$549,400
Property Appreciation	$82,410	$167,292	$254,721	$344,772	$437,525	$944,738	$3,920,690
Total Return	$2,698,004	$2,651,481	$2,607,504	$2,566,150	$2,527,498	$2,377,683	$2,725,526

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-20.43%

Cap Rate

1.96%

Return on Investment

-3.42%

28 Sun Ridge Cir Rancho Mirage, CA, 92270

4 bed • 5 bath • 12 guests

Purchase Price

Est. $13,176/mo

This property is for sale!

Contact Agent

-80

Airbnb Investor Score

-$131,405

Annual Profit

2.0%

Cap Rate

-20.4%

Cash on Cash

$77,676

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
AirDNA projects $417/night at 51% occupancy ($77,676.44). Airbtics projects $465/night at 42% occupancy ($71,332).

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$68,973

Avg annual revenue

42%

Avg occupancy rate

$465

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

$65k

$105k

$150k

-$131,405

Profit

Revenue

$77,676

Operating Expenses

$23,778

Operating Income

$53,899

Mortgage & Taxes

$185,304

Profit (Cash Flow)

-$131,405

$643,060

Cash Investment

Down Payment

$549,400

Renos & Furnishing

$11,250

Closing Costs

$82,410

Total

$643,060

DSCR Ratio

Weak

0.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-20.43%

Cap Rate

1.96%

Return on Investment

-3.42%

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

$130,375

Deductible property tax

$27,195

Your total deduction

$718,431

Your adjusted annual income

$150,000 - $718,431 = -$568,431

Taxes on -$568,431 (30%)

-$170,529

Your old tax bill

$45,000

Your new tax bill

-$170,529

Estimated tax savings

$215,529

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -