BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 47871 Belvedere Way, Indio, CA, 92201

4 bed • 3 bath • 12 guests • $779,100

BNB

Calc

Owner income

$51,717

Per year

This Airbnb could earn an additional

$2,137

Per month vs a Long-Term Rental

Annual Revenue range

$67,566 - $136,937

Annual Revenue

$73,882

AirDNA projects $512/night at 49% occupancy ($91,632). Airbtics projects $389/night at 52% occupancy ($73,881). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 52% occupancy rate, $389 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,781$67,566$91,218$136,937
Occupancy41%52%62%73%
Nightly Rate$268$334$377$483

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
LaBellaCasa-4 bedrooms,6+ Beds, Huge Pool&Backyard
$76,140
$363
55%
431$255✅✅❌Y / Y⭐️ 5 (112)
Coachella Rental 2.5 miles away from Empire Polo C
$168,596
$466
94%
423$250✅✅❌Y / Y⭐️ 4.8 (27)
Private Pool + Pickleball + Putting Green
$68,237
$358
47%
431$275✅✅✅Y / Y⭐️ 5 (30)
The Spot in Indio w/ Pool & Spa - Sleeps 15
$56,532
$214
67%
432$400✅✅❌Y / Y⭐️ 5 (84)
Indio's Hideaway Pool Hot Tub Game Room
$83,928
$369
59%
42.52$350✅✅✅Y / Y⭐️ 5 (43)
Desert Oasis - Pool, Karaoke, Mini-golf, Gameroom!
$73,418
$387
48%
431$300✅✅✅Y / Y⭐️ 5 (45)
IndioStay 4 beds+Casita w/Pool, Spa, Slide, Fire P
$84,481
$421
53%
432$400✅✅❌Y / Y⭐️ 5 (91)
Art House | Game Room | Pool | Spa
$54,728
$300
45%
423$289✅✅✅Y / Y⭐️ 4.5 (25)
Desert Jewel - Pool/Spa 4 BR, 2 Bath, Plus Den
$74,615
$220
90%
422$150✅✅✅Y / Y⭐️ 5 (471)
Indio Desert Chill
$52,869
$189
62%
421$400✅✅❌Y / Y⭐️ 5 (34)
4-BR Rest, Relax, Recharge: Home w/ Pool & Hot Tub
$56,226
$280
53%
422$250✅✅✅Y / Y⭐️ 4 (2)
Santorini Vibes~Elegant ~Pool & Game room
$66,844
$295
58%
432$299✅✅✅Y / Y⭐️ 5 (78)
Housing LA Fire affected families! Discounted
$59,513
$418
36%
422$450✅✅✅Y / Y⭐️ 5 (45)
Golden Hour - Pool, Spa, BBQ, Mini-Golf, Gameroom!
$74,437
$373
51%
43.51$300✅✅✅Y / Y⭐️ 5 (115)
Coachella Oasis | Private Pool/Spa, Cabana & Games
$60,250
$334
45%
433$275✅✅✅Y / Y⭐️ 5 (171)
*5min TO COACHELLA*Saltwater Pool Hot Tub on the Greens!
$69,674
$227
73%
432$250✅✅❌Y / Y⭐️ 5 (109)
Coachella/StageCoach 1 1/2 miles nice home
$89,023
$1,387
16%
423$200❌❌✅Y / Y⭐️ 4.7 (3)
Kaleidoscope by AvantStay | Colorful Escape + Pool
$65,667
$260
63%
432$315✅✅✅Y / Y⭐️ 5 (20)
SLEEPS 12 | POOL, JACUZZI, BILLIARDS & MORE
$61,712
$264
57%
422$275✅✅✅Y / Y⭐️ 5 (193)
Coachella Retreat: Pool, Near Music Festivals
$37,338
$263
34%
422$238✅✅❌Y / Y⭐️ 4.5 (109)
TulumVibes, saltwater pool w free heat + huge yard
$68,225
$219
81%
423$269✅✅✅Y / Y⭐️ 5 (47)
Beautiful Desert Pool House: Sun, Swim, Sip & Stay
$78,545
$376
56%
42.53$240✅✅✅Y / Y⭐️ 5 (95)
Indio Sundance House
$47,524
$208
53%
422$300✅✅❌Y / Y⭐️ 4.5 (45)
Desert Noir | Modern Chic Pool Retreat
$65,899
$334
52%
433$325✅✅✅Y / Y⭐️ 5 (8)
Dessert Paradise - Dream Staycation
$59,624
$400
39%
432$350✅✅✅Y / Y⭐️ 4.5 (24)
Pet Friendly | Private Pool, Spa, Fire Pit, Patio
$69,552
$329
56%
422$250✅✅✅Y / Y⭐️ 5 (59)
Holidays at ROYAL Desert Villa, POOL/SPA/billiard!
$69,605
$270
68%
431$400✅✅✅Y / Y⭐️ 5 (63)
Private Backyard/Pool and Luxury Furnishings
$106,873
$636
44%
422$400✅✅✅Y / Y⭐️ 5 (39)
Relaxing Family Desert Oasis w/ Pool & Spa 4BR/3BA
$32,041
$278
30%
432$230✅✅❌Y / Y⭐️ 5 (43)
Beautiful 4+3 home on golf course/EV/pool/grill
$60,939
$382
41%
432$275✅✅❌Y / Y⭐️ 5 (36)
DIAMOND IN THE DESERT! A LUXURIOUS PLACE TO RELAX!
$58,213
$322
48%
43.52$300✅✅❌Y / Y⭐️ 5 (194)
Serene Estate On The Green+ Walk to Festivals
$90,871
$369
64%
431$200✅❌✅Y / Y⭐️ 4.8 (69)
Desert Serenity Retreat: Luxe 4BR/4BA Getaway
$70,980
$366
51%
43.53$240✅✅✅Y / Y⭐️ 5 (11)
Walk to Festivals 4BR Games TSLA Charger Dog OK
$53,900
$326
42%
422$313✅✅✅Y / Y⭐️ 5 (24)
Montego | AvantStay | Private Yard - Pool, Hot Tub
$87,649
$288
77%
422$315✅✅✅Y / Y⭐️ 5 (24)
Coachella & Stagecoach Rental
$102,809
$1,285
20%
423$200❌❌✅Y / Y⭐️ 5 (6)
Turquoise Oasis! Heated pool+spa+beautiful gardens
$44,535
$338
36%
433$0✅✅❌Y / Y⭐️ 5 (153)
Modern Desert Escape w/Pool!
$85,390
$347
65%
422$210✅✅❌Y / Y⭐️ 5 (76)
Ultimate Game House - Minutes from Coachella
$30,221
$253
26%
422$250✅❌❌Y / Y⭐️ 5 (8)
Comfortable vacation rental
$125,859
$875
36%
423$250❌❌❌Y / N⭐️ 0 (0)

property-location

47871 Belvedere Way Indio, California, 92201

4 bed • 3 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Indio

Zoning


Laws

$73,882

Annual Revenue

BNBCalc predicts this property will get $389 per night with 52% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$71,087

Avg annual revenue

52%

Avg occupancy rate

$389

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

$30k

$75k

$120k

$170k

Sign up to see the data on 40 all comparables

$14,776

Profit

Revenue

$73,882

Cleaning

$9,188

Cohost commission

$14,776

Owner payout

$51,717

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.27 sqft

Year built:

2002

Size:

2,125 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central, Fireplace(s)

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 0.27 sqft
  • Building area: 2,125 sqft
  • Garage: Yes
  • Heating: Central, fireplace(s)
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: None
  • Parking: Direct Access, Garage Door Opener, RV Access/Parking
  • Amenities: Barbecue, Convection Oven, Dishwasher, Freezer, Disposal, Gas Range, Refrigerator
  • Price per square foot: $366

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 612374003
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $740,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $779,100


Schools

  • Middle School: Thomas Jefferson Middle School with 1/10 star rating
  • High School: Indio High School with 4/10 star rating