property-location

4054 Gold Springs Rd Lake Havasu City, Arizona

3 bed • 2 bath • 6 guests

Monthly Rent

$38,739

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$279
Occupancy
38%

$5k

$45k

$85k

$125k

Fall Getaway: View and Trails
$126,341
$54,759
$1,115
31.1%
3134891$0✅✅✅Yes / Yes❌⭐️ 5 (2)Profile
Havasu Peruvian - Pool Swim Up Bar Spa Fire Pit
$85,506
$50,337
$445
52.6%
3103493$230✅✅✅Yes / Yes❌⭐️ 4.83 (65)Profile
Resort Style Luxury Pool Game Room + Outdoor Bar
$67,207
$49,859
$466
39.5%
3104052$0✅✅❌Yes / Yes✅⭐️ 5 (22)Profile
Serenity Haven: Modern Pet Friendly Poolside Retreat
$56,058
$35,742
$234
65.5%
3104132$0✅❌✅Yes / Yes❌⭐️ 2.2 (29)

—

Desert Oasis a McCulloch Pool Home
$49,549
$31,879
$369
36.8%
384033$0✅❌❌Yes / Yes❌⭐️ 1.75 (2)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,292/mo

Avg profit / month

-$2,518/mo

Best profit month

Jul $265

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-343.69%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.