BNBCalc Short Term Rental Investment Analysis 39115 Palm Greens Pkwy, Palm Desert, CA 92260

2 bed • 1 bath • 6 guests • $315,000

BNB

Calc

Annual Revenue

$247,307

Profit (Cash Flow)

$180,228

Cap Rate

64.0%

Annual Revenue

$247,307

AirDNA projects $1,110/night at 61% occupancy ($247,306). Airbtics projects $310/night at 57% occupancy ($64,538). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $1,110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,763	$50,661	$97,989	$191,040
Occupancy	40%	54%	71%	88%
Nightly Rate	$191	$250	$366	$577

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Country Club Condo on awesome golf course	$50,430	$190	71%	2	2	3	$175	✅	✅	✅	Y / Y	⭐️ 5 (9)
Palm Desert Getaway- BEST location, Pool, Fun, Sun	$46,844	$239	52%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (56)
Marriott Shadow Ridge Villages - 2 Bed -Sleeps 8	$39,165	$261	41%	2	2	1	$0	✅	✅	❌	Y / N	⭐️ 5 (2)
PRISTINE, PRIVATE, ZEN, NEWLY RENOVATED CONDO	$41,504	$189	60%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (138)
Condo with a private golf experience & golf cart !	$58,141	$231	65%	2	2	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (24)
Monterey Modern	$50,830	$248	56%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (124)
Private Monterey Country Club Desert Escape	$77,145	$263	79%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (16)
Casa Las Lomas \| 37 pools	$65,682	$305	53%	2	2	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (16)
Marriott Shadow Ridge Villages - 2 Bedroom Villa	$37,069	$211	48%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (30)
Swim, relax, play! Golf course and mountain views!	$52,560	$217	65%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (39)
Lovely 2 Bedroom + Den with Gorgeous Mountain	$95,988	$250	95%	2	2	1	$295	❌	❌	✅	Y / Y	⭐️ 4 (1)
Spacious, Quiet, Single Level Palm Desert Home	$46,539	$187	68%	2	3	14	$160	✅	✅	❌	Y / Y	⭐️ 4.7 (29)
Marriott Shadow Ridge Enclaves - 2 Bedroom Villa	$45,824	$313	40%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (21)
Oasis at Genesis - 30 Day	$36,711	$192	43%	2	0	29	$250	✅	✅	✅	Y / Y	⭐️ 5 (1)
Golf Course home in Private Community	$37,335	$250	38%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (15)
Coachella Getaway Home Base	$206,790	$565	100%	2	2	3	$0	✅	✅	❌	Y / N	⭐️ 5 (1)
Desert Song at Monterey Country Club - Luxury	$29,283	$175	42%	2	1	3	$384	❌	❌	✅	Y / Y	⭐️ 5 (5)
Coachella second weekend for four people	$68,076	$600	31%	2	1	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
2/1 PDGCC Golf/Heated Pools/Tennis	$34,314	$125	75%	2	1	30	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Spacious & Modern Retreat in The Springs CC	$70,206	$278	69%	2	3	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (1)
Palm Springs Oasis	$108,944	$363	82%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4 (3)
Cheerful 2 bedroom condo on golf course with pool	$48,128	$263	50%	2	2	3	$0	✅	✅	✅	Y / Y	⭐️ 4.2 (13)
Marriott's Shadow Ridge Lovely 2 Bedroom Sleeps 8	$61,474	$323	52%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (7)
Marriott Shadow Ridg 2 BR full furn villa sleeps 8	$83,448	$600	38%	2	2	3	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Desert Digs Getaway	$47,680	$230	43%	2	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (1)
Palm Desert Condo w/ Golf Course & Pool Access!	$193,176	$621	84%	2	2	2	$288	✅	✅	✅	N / Y	⭐️ 5 (4)
Quiet Desert Getaway	$55,590	$155	98%	2	1	27	$210	✅	✅	❌	Y / Y	⭐️ 4.7 (20)
2 BR Villa Marriott Desert Springs 2 - Sleeps 8	$194,858	$968	55%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Fabulous on lake,boating tennis	$30,219	$172	48%	2	3	30	$200	✅	✅	✅	Y / N	⭐️ 5 (1)
Price Reduced! Coachella Valley /Palm Desert!	$87,762	$253	88%	2	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (1)
Desert Jewel in Rancho Mirage	$53,948	$170	72%	2	3	27	$250	✅	✅	❌	Y / Y	⭐️ 5 (3)
Luxury 2 bdrm Suite in Palm Springs	$44,635	$375	32%	2	2	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (4)
Marriott Palm Desert Coachella!	$77,868	$575	37%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Monterey CC Golf Course 3 Bedroom 2 Bath	$24,882	$103	66%	2	2	7	$400	✅	✅	✅	Y / Y	⭐️ 5 (4)
1 level house in beautiful, gated tennis resort	$38,173	$149	70%	2	2	28	$175	✅	✅	✅	Y / Y	⭐️ 4.7 (14)
Marriott Shadow Ridge Villages	$81,690	$240	93%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (61)
Palm Desert Private Escape	$29,373	$194	38%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (8)

Return Metrics

229% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$180,227	$360,455	$540,683	$720,911	$901,139	$1,802,279	$5,406,837
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$252,000	$252,000	$252,000	$252,000	$252,000	$252,000	$252,000
Down Payment	$63,000	$63,000	$63,000	$63,000	$63,000	$63,000	$63,000
Property Appreciation	$9,450	$19,183	$29,209	$39,535	$50,171	$108,333	$449,587
Total Return	$504,677	$694,639	$884,892	$1,075,447	$1,266,310	$2,225,612	$6,171,425

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

229%

Cap Rate

63.96%

Return on Investment

244.94%

39115 Palm Greens Pkwy Palm Desert, CA, 92260

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,511/mo

This property is for sale!

Contact Agent

1148

Airbnb Investor Score

$180,227

Annual Profit

64.0%

Cap Rate

229.0%

Cash on Cash

$247,307

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,110/night at 61% occupancy.Projected nightly rate is $310/night at 57% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

40 Airbnb Comparables

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

$63,864

Avg annual revenue

57%

Avg occupancy rate

$310

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

$25k

$85k

$145k

$210k

$180,228

Profit

Revenue

$247,307

Operating Expenses

$45,830

Operating Income

$201,477

Mortgage & Taxes

$21,249

Profit (Cash Flow)

$180,228

$78,700

Cash Investment

Down Payment

$63,000

Renos & Furnishing

$6,250

Closing Costs

$9,450

Total

$78,700

DSCR Ratio

Strong

9.48

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

229%

Cap Rate

63.96%

Return on Investment

244.94%

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

$14,950

Deductible property tax

$3,118

Your total deduction

-$148,159

Your adjusted annual income

$150,000 - -$148,159 = $298,159

Taxes on $298,159 (30%)

$89,448

Your old tax bill

$45,000

Your new tax bill

$89,448

Estimated tax savings

-$44,448

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:

MOBILE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MOBILE

Stories: -

Lot size: -

Building area: -

Garage: No

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 OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -