BNBCalc Short Term Rental Investment Analysis 34351 Judy Ln, Cathedral City, CA 92234

4 bed • 3 bath • 12 guests • $469,000

BNB

Calc

Annual Revenue

$57,000

Profit (Cash Flow)

$4,273

Cap Rate

7.7%

Annual Revenue

$57,000

AirDNA projects $306/night at 56% occupancy ($62,588). Airbtics projects $589/night at 50% occupancy ($107,564). Airbtics predicts this property will perform in the 135% revenue percentile

BNB Calc projects a 54% occupancy rate, $289 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,531	$32,894	$50,335	$77,605
Occupancy	32%	44%	52%	70%
Nightly Rate	$172	$201	$261	$300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful Escape in Rancho Mirage	$28,367	$155	50%	3	2	28	$225	✅	❌	✅	Y / Y	⭐️ 0 (0)
Beautiful 3 bedroom with Salt Water Pool and Bocce	$68,436	$271	69%	3	4	30	$250	✅	✅	✅	Y / Y	⭐️ 5 (2)
Mountain View Villas Hideaway - End 3Bdr Condo	$16,366	$86	52%	3	2	1	$275	❌	✅	✅	Y / Y	⭐️ 5 (1)
Beautiful Dog Friendly Condo. Snowbirds Welcome!	$19,208	$164	32%	3	2	80	$300	✅	✅	✅	Y / Y	⭐️ 5 (2)
Private Pool/Spa Home in Lovely Tamarisk Community	$44,751	$233	52%	3	3	30	$250	✅	✅	✅	Y / Y	⭐️ 5 (2)
One Chic Retreat	$28,099	$202	38%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
The Pomegranate House—Mid-Century Modern Oasis With Views	$43,582	$305	34%	3	2	30	$400	✅	❌	✅	Y / Y	⭐️ 5 (231)
Rancho Modern	$61,059	$201	83%	3	2	1	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (11)

Return Metrics

3.6% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,272	$8,545	$12,818	$17,090	$21,363	$42,727	$128,181
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$375,200	$375,200	$375,200	$375,200	$375,200	$375,200	$375,200
Down Payment	$93,800	$93,800	$93,800	$93,800	$93,800	$93,800	$93,800
Property Appreciation	$14,070	$28,562	$43,488	$58,863	$74,699	$161,296	$669,386
Total Return	$487,342	$506,107	$525,307	$544,954	$565,063	$673,023	$1,266,567

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.6%

Cap Rate

7.65%

Return on Investment

19.34%

34351 Judy Ln Cathedral City, CA, 92234

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,250/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,272

Annual Profit

7.7%

Cap Rate

3.6%

Cash on Cash

$57,000

Annual Revenue

This property is projected to be in the top 135% revenue percentile compared to similar properties nearby.
AirDNA projects $306/night at 56% occupancy ($62,588.21). Airbtics projects $261/night at 50% occupancy ($107,564).

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$35,728

Avg annual revenue

46%

Avg occupancy rate

$211

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

$15k

$35k

$50k

$70k

$4,273

Profit

Revenue

$57,000

Operating Expenses

$21,090

Operating Income

$35,910

Mortgage & Taxes

$31,637

Profit (Cash Flow)

$4,273

$118,620

Cash Investment

Down Payment

$93,800

Renos & Furnishing

$10,750

Closing Costs

$14,070

Total

$118,620

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.6%

Cap Rate

7.65%

Return on Investment

19.34%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$22,259

Deductible property tax

$4,643

Your total deduction

$97,109

Your adjusted annual income

$150,000 - $97,109 = $52,891

Taxes on $52,891 (30%)

$15,867

Your old tax bill

$45,000

Your new tax bill

$15,867

Estimated tax savings

$29,133

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

8,276 sqft

Year built:

1964

Size:

1,154 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
35823 Canada Cir	4	2	2,464	-	7,840	1981	$775,000	-
69301 35th Ave	4	1	1,692	-	6,969	1966	$0	-
69634 Camino De Las Brisas	4	3	2,527	-	9,147	2000	$640,000	-
1 Via Santa Elena	3	2	2,391	-	12,632	2005	$0	-
69748 Camino Pacifico	3	2	2,760	-	10,454	2002	$0	-
34048 Vaquero Rd	4	2	1,694	-	8,276	1981	$0	-
32790 Cielo Vista Rd	3	2	1,574	-	7,405	2001	$0	-
34258 Judy Ln	3	2	1,154	-	8,276	1963	$470,000	-
34115 Judy Ln	3	2	1,947	-	8,276	1986	$0	-
34180 Linda Way	4	2	1,806	-	8,276	1985	$0	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 8,276 sqft

Building area: 1,154 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 673-152-015

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $107,725

County Est. Land Value: -

Assessed Land Value: $33,048

County Est. Structure Value: -

Market Estimate: -