property-location

413 Rio Vista Dr Palm Springs, California

3 bed • 3 bath • 6 guests

Monthly Rent

$107,718

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$700
Occupancy
42%

$5k

$80k

$150k

$230k

Apollo 1000 - Space Age Luxury Palm Springs Retrea
$228,225
$136,444
$1,101
56.8%
366233$470✅❌✅Yes / Yes❌⭐️ 4.97 (30)Profile
Location! Downtown Modern Luxe Pool/Spa/Fire-pit
$219,611
$94,790
$873
68.9%
365743$350✅✅✅Yes / Yes❌⭐️ 5 (60)Profile
Palm Springs Mona Lisa - Palm Springs Glamour!
$214,098
$113,612
$834
70.4%
364983$0✅✅✅Yes / Yes❌⭐️ 4.99 (104)Profile
Apollo 1000 - Space Age Luxury Palm Springs Retreat
$204,339
$124,113
$1,000
56%
366633$0✅❌✅Yes / Yes❌⭐️ 2.5 (23)

—

Glam 70s Movie Colony Home with Stellar Views
$196,989
$112,035
$666
81%
361332$250✅❌✅Yes / Yes❌⭐️ 5 (95)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,749/mo

Avg profit / month

$2,227/mo

Best profit month

Apr $13,708

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

342.35%

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.