BNBCalc Short Term Rental Investment Analysis 39160 Palm Greens Pkwy, Palm Desert, CA 92260

3 bed • 1 bath • 9 guests • $450,000

BNB

Calc

Annual Revenue

$60,747

Profit (Cash Flow)

$8,815

Cap Rate

8.7%

Annual Revenue

$60,747

AirDNA projects $716/night at 75% occupancy ($196,136). Airbtics projects $308/night at 54% occupancy ($60,747). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,080	$53,629	$93,622	$146,081
Occupancy	40%	50%	64%	79%
Nightly Rate	$200	$288	$392	$497

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4BD Palm Desert Retreat: Arcade, Pool Table, Wi-Fi	$77,930	$475	43%	3	4	2	$362	✅	❌	✅	Y / Y	⭐️ 4.8 (20)
Make Yourself at Home in Palm Desert Luxury	$76,222	$267	78%	3	3	27	$250	✅	✅	✅	Y / Y	⭐️ 5 (19)
Luxury remodeled 3 bdrm in Palm Desert	$53,971	$202	73%	3	3	28	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (6)
Sweeping Golf Course, Mountain, & Palm Tree views!	$68,125	$286	64%	3	2	2	$185	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Stunning Renovated Golf Course Home + Killer Views	$29,976	$234	35%	3	3	30	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Lovely Mountain & Fairway Views in Monterey CC!	$64,900	$286	62%	3	3	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
Swim, relax, play! Golf course and mountain views!	$72,777	$301	65%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (39)
Cozy boho townhome	$35,665	$174	56%	3	3	30	$250	✅	✅	✅	Y / Y	⭐️ 5 (2)
Modern Luxury 3bd 2.5ba Villa	$48,322	$197	62%	3	3	3	$200	✅	✅	❌	Y / Y	⭐️ 4.6 (5)
PRIVATE TRANQUIL MODERN HOME WITH SWIMMERS POOL	$102,846	$562	50%	3	3	28	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (36)
A Luxurious Oasis Experience in Desert Palm	$40,428	$263	42%	3	4	28	$465	✅	❌	✅	Y / Y	⭐️ 5 (2)
Desert Dream On The Green…GREAT Sunset Lake Views!	$101,857	$548	50%	3	2	2	$260	✅	✅	❌	Y / Y	⭐️ 5 (8)
Palm Desert - Chaparral Country Club	$36,398	$153	65%	3	3	28	$150	✅	✅	✅	Y / Y	⭐️ 5 (3)
Palm Desert Coachella Valley House	$25,557	$138	50%	3	3	28	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Luxury 3bed/3 bath w/expansive golf & mnt. views	$42,822	$390	30%	3	3	28	$200	✅	✅	❌	Y / Y	⭐️ 5 (2)
Palm Desert Pool Home	$57,153	$256	61%	3	3	27	$140	✅	✅	✅	Y / Y	⭐️ 4.9 (68)
Rancho Mirage Condo w/ Mtn Views + Pool Access	$140,552	$422	91%	3	3	28	$207	✅	✅	❌	Y / Y	⭐️ 5 (1)
Paradise in the Desert	$25,057	$163	42%	3	3	28	$275	✅	✅	✅	Y / Y	⭐️ 0 (0)
LUXURY MODERN HOUSE, SALT POOL & SPA ZEN FEEL YARD	$91,838	$492	51%	3	4	30	$495	✅	✅	❌	Y / Y	⭐️ 5 (2)
Palm Desert Oasis Escape	$90,079	$293	84%	3	3	99	$199	✅	✅	❌	Y / Y	⭐️ 5 (1)
Tranquil Oasis in Palm Desert! Salt Pool & Spa!	$78,601	$364	59%	3	4	27	$430	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Fall Sale - 10% Off Rent	$69,103	$239	79%	3	3	27	$365	✅	✅	✅	Y / Y	⭐️ 5 (1)
Palm Desert Oasis	$118,584	$600	54%	3	3	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Desert view resort villa. Pickleball Gym Pool	$62,493	$356	42%	3	3	4	$250	✅	✅	❌	Y / Y	⭐️ 5 (45)
Timeless one story Desert Villa amazing sunset	$55,243	$351	43%	3	3	27	$250	✅	✅	✅	Y / Y	⭐️ 5 (2)
Snowbird's Retreat! On 1st Hole near Pool/Spa.	$61,662	$312	54%	3	3	60	$150	✅	✅	❌	Y / Y	⭐️ 5 (3)
Beautiful, Private Home with Pool on Golf Course	$39,119	$167	64%	3	3	28	$350	✅	✅	✅	Y / Y	⭐️ 5 (3)
Spacious, centrally located house	$74,086	$300	66%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Lakeside 3+3 in great community/location	$30,744	$210	40%	3	3	28	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Snowbird Paradise: Luxe Interior & Amenities!	$55,632	$400	38%	3	3	30	$258	✅	✅	❌	Y / Y	⭐️ 5 (2)
Luxe Desert Willow – 3 BDR w/ Resort Amenities!	$18,886	$129	40%	3	3	29	$394	❌	✅	✅	Y / Y	⭐️ 5 (1)
Palm Desert Vacation Rental w/ Pool & Hot Tub!	$106,140	$290	100%	3	3	27	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Rancho Mirage Lake House	$32,354	$221	40%	3	3	30	$250	✅	✅	❌	Y / Y	⭐️ 4 (1)
Rancho Mirage Trendy Pool Home	$55,746	$425	33%	3	3	1	$175	✅	✅	✅	Y / N	⭐️ 0 (0)
Amazing Home and Yard, Walk to Bristol Farms!	$54,847	$405	37%	3	2	17	$365	✅	✅	✅	Y / Y	⭐️ 4.5 (2)
Escape your world, relax at this warm modern home	$80,576	$595	37%	3	3	90	$200	✅	✅	✅	Y / Y	⭐️ 4.7 (3)
Designer Home Pool/SPA/Game room	$50,376	$148	93%	3	3	28	$300	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury, private Rancho Mirage CC condo home	$32,842	$187	48%	3	3	28	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Quiet & Quite Perfect - Palm Desert	$25,864	$191	37%	3	2	1	$362	✅	✅	✅	Y / Y	⭐️ 4.8 (4)

Return Metrics

7.88% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,814	$17,629	$26,443	$35,258	$44,073	$88,146	$264,439
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$472,314	$495,034	$518,171	$541,737	$565,746	$692,908	$1,356,707

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.88%

Cap Rate

8.7%

Return on Investment

23.92%

39160 Palm Greens Pkwy Palm Desert, CA, 92260

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,158/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$8,814

Annual Profit

8.7%

Cap Rate

7.9%

Cash on Cash

$60,747

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $716/night at 75% occupancy.Projected nightly rate is $308/night at 54% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$60,441

Avg annual revenue

54%

Avg occupancy rate

$308

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

$20k

$60k

$100k

$140k

$8,815

Profit

Revenue

$60,747

Operating Expenses

$21,577

Operating Income

$39,170

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$8,815

$111,750

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,250

Closing Costs

$13,500

Total

$111,750

DSCR Ratio

Strong

1.29

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.88%

Cap Rate

8.7%

Return on Investment

23.92%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$36,905

Your adjusted annual income

$150,000 - $36,905 = $113,095

Taxes on $113,095 (30%)

$33,929

Your old tax bill

$45,000

Your new tax bill

$33,929

Estimated tax savings

$11,071

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: -