BNBCalc Short Term Rental Investment Analysis 3770 Alfalfa Ave, Twentynine Palms, CA, 92277

1 bed • 1 bath • 3 guests • $283,500

BNB

Calc

Annual Revenue

$27,101

Profit (Cash Flow)

-$9,226

Cap Rate

3.5%

Annual Revenue

$27,101

AirDNA projects $208/night at 41% occupancy ($31,148). Airbtics projects $140/night at 53% occupancy ($27,101). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,434	$27,023	$41,421	$52,712
Occupancy	39%	48%	66%	76%
Nightly Rate	$114	$144	$161	$177

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
JTNP Charming House Cowboy Pool/Hot tub/FirePit	$22,848	$141	40%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (98)
CASA 29-Unique Desert House in Joshua Tree w/Pool	$24,343	$85	68%	1	1	1	$125	✅	❌	❌	N / Y	⭐️ 4.5 (65)
Whole Home Stargazing Mongolian Yurt JTNP	$23,473	$138	43%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (131)
Whole Home Stargazing Mongolian Yurt JTNP	$20,118	$136	38%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (147)
Whole Home Stargazing Mongolian Yurt JTNP	$21,199	$151	36%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (146)
Stargazing Mongolian Yurt JTNP	$19,869	$150	34%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (16)
Scenic Desert Retreat: Outdoor Tub. Fenced. 5Acres	$30,480	$129	55%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 5 (359)
Frida House	$14,325	$80	48%	1	1	1	$15	✅	❌	✅	N / N	⭐️ 5 (67)
The Wild Kindness: Hot tub, fire pit + EV charger	$33,102	$146	54%	1	1	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (238)
Margarita's Ranch \| Joshua Tree Desert Retreat	$29,775	$108	68%	1	1	2	$120	❌	❌	✅	N / Y	⭐️ 5 (129)
Private Desert Retreat w/ Hot Tub & Stargazing	$39,146	$155	66%	1	1	2	$65	❌	✅	❌	N / Y	⭐️ 5 (139)
The Roadhouse Ranch	$24,557	$141	44%	1	1	2	$80	❌	✅	✅	Y / Y	⭐️ 5 (382)
JoshuaTreeTatlandia, Authentic homestead cabin	$50,311	$195	68%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (78)
Whole Home Stargazing Mongolian Yurts JTNP	$19,652	$153	33%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (171)
Whole Home Big Blue Family style Stargazing Yurt	$35,743	$254	37%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 5 (104)
Hot Tub ~ Stargazing ~ Record Player ~ Desk/Chair	$27,403	$158	45%	1	1	1	$90	❌	✅	❌	N / Y	⭐️ 5 (254)
The Joshua Tree Chalet	$32,138	$142	54%	1	1	1	$95	❌	✅	❌	Y / Y	⭐️ 5 (878)
Pink Cabin Joshua Tree: CowboyTub/Swing/40 Acres	$21,714	$102	49%	1	1	1	$100	✅	❌	✅	N / Y	⭐️ 5 (192)
Joshua Tree Tiny Home, Stargazing DOME+Views & Spa	$47,361	$160	75%	1	1	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (73)
CBN 29 \| Secluded Desert Retreat near Joshua Tree	$41,196	$109	92%	1	1	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (78)
Whole Home Stargazing Mongolian Yurt JTNP	$17,229	$152	29%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (124)
Stargazing Mongolian Yurt JTNP	$18,847	$155	31%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 5 (11)
Explore Hartsville! Eclectic vibes endless views	$22,713	$166	33%	1	1	1	$90	✅	❌	✅	N / Y	⭐️ 5 (88)
View the Stars @ The Big Red Barn Pool & Hot Tub	$37,833	$177	55%	1	1	1	$110	✅	✅	✅	N / Y	⭐️ 5 (19)
Emerald City Cabin 1	$19,107	$116	42%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 4.9 (54)
Emerald Oasis - A Cozy Retro Retreat	$20,279	$101	49%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (93)
Hilltop Cabin + Starlink + Views + 10 mins to Park	$24,707	$82	73%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 5 (816)
2.5Acres \| Telescope \| HotTub \| Hammocks \|TinyHome	$58,851	$166	96%	1	1	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (272)
🌵Secluded 1950's Homestead Cabin Close to JTNP🌅	$23,133	$117	48%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (190)
Casa De Mojave	$22,950	$108	55%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (375)
Desert Retreat \| Beautiful Views	$36,419	$163	60%	1	1	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (67)
Stardust Retreat in Secluded Copper Canyon	$46,463	$164	74%	1	1	2	$95	❌	✅	✅	Y / Y	⭐️ 5 (247)
The Birdie- Hot Tub & Cold Plunge w/ Lux King Bed	$31,956	$182	47%	1	1	2	$90	❌	✅	❌	N / Y	⭐️ 5 (111)
Little Cabin in the Desert	$24,568	$170	39%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 5 (129)
Lunar Landing in Secluded Copper Canyon Mountains	$34,843	$161	54%	1	1	2	$95	❌	✅	✅	Y / Y	⭐️ 5 (116)
A Drifter’s Dwellin’	$30,843	$89	93%	1	1	1	$15	❌	❌	✅	N / N	⭐️ 4.9 (90)
Cali Desert Oasis w/ Hot Tub + Mtn Views!	$22,914	$122	47%	1	1	2	$83	❌	✅	✅	N / Y	⭐️ 4.5 (55)
Stargazer’s Cabin	$12,590	$80	43%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (219)
Emerald City Cabin 2	$14,854	$116	32%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 4.8 (31)
Artist’s 7 acre Desert Retreat: The Lighthouse	$75,893	$216	96%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (19)

Return Metrics

-13.28% 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)	-$9,226	-$18,452	-$27,678	-$36,904	-$46,130	-$92,260	-$276,781
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,785	$5,742	$8,881	$12,214	$15,752	$37,000	$226,800
Down Payment	$56,700	$56,700	$56,700	$56,700	$56,700	$56,700	$56,700
Property Appreciation	$8,505	$17,265	$26,288	$35,581	$45,154	$97,500	$404,628
Total Return	$58,764	$61,255	$64,191	$67,591	$71,476	$98,940	$411,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.28%

Cap Rate

3.49%

Return on Investment

2.97%

3770 Alfalfa Ave Twentynine Palms, California, 92277

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,360/mo

Inquire about this property

Contact Agent

$283,500

Zestimate

-47

Airbnb Investor Score

-$9,226

Annual Profit

3.5%

Cap Rate

-13.3%

Cash on Cash

$27,101

Annual Revenue

BNBCalc predicts this property will get $140 per night with 53% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$29,393

Avg annual revenue

53%

Avg occupancy rate

$140

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

$10k

$35k

$55k

$75k

-$9,226

Profit

Revenue

$27,101

Operating Expenses

$17,203

Operating Income

$9,898

Mortgage & Taxes

$19,124

Profit (Cash Flow)

-$9,226

$69,455

Cash Investment

Down Payment

$56,700

Renos & Furnishing

$4,250

Closing Costs

$8,505

Total

$69,455

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.28%

Cap Rate

3.49%

Return on Investment

2.97%

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

$13,455

Deductible property tax

$2,807

Your total deduction

$37,898

Your adjusted annual income

$150,000 - $37,898 = $112,102

Taxes on $112,102 (30%)

$33,630

Your old tax bill

$45,000

Your new tax bill

$33,630

Estimated tax savings

$11,370

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:

2.5 sqft

Year built:

1958

Size:

1,100 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 2.5 sqft

Building area: 1,100 sqft

Garage: No

Heating: Central, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Desert, Panoramic, Mountain(s)

Parking: Oversized, Driveway

Amenities: Refrigerator, Propane Cooktop, Microwave, Range Hood

Price per square foot: $257

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0610121110000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $74,284

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $283,500

Schools

High School: Twentynine Palms High School with 5/10 star rating