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 Investment Analysis 4883 Ave La Candela, Joshua Tree, CA, 92252

3 bed • 2 bath • 9 guests • $536,300

BNB

Calc

Annual Revenue

$45,802

Profit (Cash Flow)

-$10,010

Cap Rate

4.9%

Annual Revenue

$45,802

AirDNA projects $311/night at 47% occupancy ($53,387). Airbtics projects $228/night at 55% occupancy ($45,801). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 55% occupancy rate, $228 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,819$43,935$66,721$90,938
Occupancy47%53%68%78%
Nightly Rate$178$210$249$295

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
Climbing Wall_Hammocks_Hot Tub_10 Min To JT Park

No image available

$40,204
$162
61%
321$175❌✅✅Y / Y⭐️ 5 (219)
Desert Lotus NEW Hot tub, fire pit, hammocks

No image available

$33,030
$146
57%
322$150❌✅✅Y / Y⭐️ 5 (166)
180 Views, Hot Tub, Yoga Studio, Mins to JT + Park

No image available

$38,362
$190
51%
322$240✅✅✅Y / Y⭐️ 5 (117)
España Daga |Modern Desert Retreat, Stunning Views

No image available

$43,316
$209
50%
321$250✅✅✅Y / Y⭐️ 5 (230)
Starletto Dwell: Hot tub/Cowboy tub/ 5min fr town

No image available

$51,096
$209
62%
321$150✅✅✅Y / Y⭐️ 5 (228)
River Moon Retreat (Hot Tub/EV Charger/Pool Table)

No image available

$31,485
$165
46%
322$175✅✅✅Y / Y⭐️ 5 (84)
Reckless Frontier:Spa, Pool, Tavern, firepit, tubs

No image available

$63,458
$219
69%
321$165✅✅✅Y / Y⭐️ 5 (173)
Covered Patio, Spa, Fire Pit, Hammocks: Terra Luna

No image available

$30,847
$172
49%
321$0❌✅✅Y / Y⭐️ 5 (26)
Stargaze, Hot Tub, Cool Tub, Firepit, 4 min Park

No image available

$78,247
$279
73%
322$140✅✅❌Y / Y⭐️ 4.8 (415)
The Onyx House By The Cohost Company

No image available

$121,034
$398
79%
321$180✅✅✅Y / Y⭐️ 5 (143)
Joshua Tree's Habibi House

No image available

$68,928
$240
75%
321$160✅✅✅Y / Y⭐️ 5 (527)
JT Privacy~5 acres~3bd/2ba~30’ Pool~Amazing Value!

No image available

$38,839
$206
49%
321$90✅❌❌Y / Y⭐️ 5 (184)
Audrey's Place|New Hot Tub|Mins to Joshua Tree

No image available

$25,984
$167
38%
311$125❌✅✅Y / Y⭐️ 5 (194)
Golden Desert Ranch - Hot Tub, Fire Pit and BBQ!

No image available

$56,449
$207
72%
321$135✅✅✅Y / Y⭐️ 5 (251)
Luxury Saltwater Pool & Spa Villa: Stunning Views!

No image available

$74,987
$394
52%
322$0✅✅❌Y / Y⭐️ 5 (90)
Casa Del Sol-Mountain View 3BR Home w Pool/Hot Tub

No image available

$30,755
$169
42%
322$250✅✅❌Y / Y⭐️ 5 (64)
Stardust Hideaway+Firepit+HotTub+Stargazing+Garden

No image available

$49,834
$261
48%
322$165❌✅✅Y / Y⭐️ 5 (45)
Moonlight Manor: Pool, Spa, AC, Near Park & DT JT

No image available

$50,947
$241
55%
32.52$200✅✅✅Y / Y⭐️ 5 (111)
❤️Photographers' Paradise - Joshua Tree 3BR Retreat

No image available

$30,399
$157
49%
322$200❌❌✅Y / Y⭐️ 5 (132)
6123 Scenic Drive, Joshua Tree

No image available

$38,885
$179
54%
311$150❌✅✅Y / Y⭐️ 5 (141)
Stunning Joshua Tree Villa with Pool, Spa & Garden

No image available

$66,088
$270
65%
323$150✅✅❌Y / Y⭐️ 5 (67)
Modern Desert Hideaway: HotTub+Firepit+Hammocks

No image available

$28,370
$232
30%
311$180❌✅✅Y / Y⭐️ 5 (81)
2 Min DT, Game Room, Hammocs, FirePit, BBQ Grill

No image available

$25,027
$179
36%
312$120✅❌❌Y / Y⭐️ 5 (34)
The JT Rockhouse

No image available

$38,494
$244
42%
312$150✅❌✅Y / Y⭐️ 5 (64)
Lux Family Villa | Heated Pool | Spa | Epic Views

No image available

$56,871
$245
57%
331$219✅✅✅Y / Y⭐️ 5 (192)
Private oasis (5 acres) with a 360 View & Hot Tub

No image available

$32,944
$239
35%
322$150❌✅✅Y / Y⭐️ 5 (142)
Raven’s Nest • Panoramic Views • Stargazing

No image available

$38,624
$145
68%
321$120✅❌✅Y / Y⭐️ 5 (318)
Moroccan Magic Desert Oasis:Pool/Spa/Yoga/Fire pl.

No image available

$138,826
$461
78%
321$225✅✅❌Y / Y⭐️ 5 (132)
Entertainers house Joshua Tree - BEST location!

No image available

$44,634
$212
50%
321$200✅✅✅Y / Y⭐️ 5 (117)
L'Escape Joshua Tree

No image available

$91,556
$290
79%
331$200✅✅✅Y / Y⭐️ 5 (277)
3-Story Container Home | Pool • Spa • Rooftop Deck

No image available

$52,131
$261
50%
32.52$180✅✅❌Y / Y⭐️ 5 (47)
Escape on 5 Acres Featured in Travel & Leisure

No image available

$94,673
$340
70%
321$265✅✅✅Y / Y⭐️ 5 (206)
Sweeping Desert Views - Coyote Nelson

No image available

$37,088
$186
53%
322$120❌❌❌Y / Y⭐️ 5 (320)
Mujo Zen- JT National Park Views with HotTub

No image available

$33,877
$200
41%
322$200❌✅✅Y / Y⭐️ 5 (88)
Sunset & Vine | Mid-Century | Views | Jacuzzi

No image available

$63,608
$265
63%
321$160❌✅❌Y / Y⭐️ 5 (59)
Hangar Hideaway | Movie theater, Spa & Yoga deck!

No image available

$70,254
$178
96%
321$305✅✅✅Y / Y⭐️ 4.9 (102)
Moon Dusk By The Cohost Company

No image available

$40,165
$177
62%
321$0✅✅✅Y / Y⭐️ 4.5 (24)
Resort Feels, Yoga Room, Firepit, Hot Tub

No image available

$78,138
$222
89%
321$175✅✅❌Y / Y⭐️ 5 (235)

Return Metrics

-7.59% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,009-$20,019-$30,029-$40,038-$50,048-$100,097-$300,291
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$5,268$10,862$16,800$23,105$29,799$69,994$429,040
Down Payment$107,260$107,260$107,260$107,260$107,260$107,260$107,260
Property Appreciation$16,089$32,660$49,729$67,310$85,418$184,442$765,440
Total Return$118,607$130,763$143,761$157,637$172,429$261,599$1,001,449

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.59%

Cap Rate

4.87%

Return on Investment

8.6%

property-location

4883 Ave La Candela Joshua Tree, California, 92252

3 bed • 2 bath • 9 guests

Est. $2,572/mo

Agent

Inquire about this property

Contact Agent

$536,300

Zestimate

Joshua Tree

Zoning


Laws

-19

Airbnb Investor Score

-$10,009

Annual Profit

4.9%

Cap Rate

-7.6%

Cash on Cash

$45,802

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $311/night at 47% occupancy ($53,387.71). Airbtics projects $228/night at 55% occupancy ($45,801).

Top 46% of comparables

Top 41% 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.

$51,703

Avg annual revenue

55%

Avg occupancy rate

$228

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

$15k

$55k

$95k

$140k

Sign up to see the data on 40 all comparables

-$10,010

Profit

Revenue

$45,802

Operating Expenses

$19,634

Operating Income

$26,167

Mortgage & Taxes

$36,177

Profit (Cash Flow)

-$10,010

$131,849

Cash Investment

Down Payment

$107,260

Renos & Furnishing

$8,500

Closing Costs

$16,089

Total

$131,849

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.59%

Cap Rate

4.87%

Profit (Cummulative)

-$10,010

$5,269

$8,500

$16,089

$0

Total Gain

$11,348

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

$25,453

Deductible property tax

$5,309

Your total deduction

$126,506

Your adjusted annual income

$150,000 - $126,506 = $23,494


Taxes on $23,494 (30%)

$7,048

Your old tax bill

$45,000

Your new tax bill

$7,048


Estimated tax savings

$37,952

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:

0.45 sqft

Year built:

1978

Size:

1,392 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central, Ductless

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 0.45 sqft
  • Building area: 1,392 sqft
  • Garage: Yes
  • Heating: Central, ductless
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air, Ductless
  • View: Mountain(s)
  • Parking: Driveway
  • Amenities: Electric Oven, Freezer, Disposal, Ice Maker, Refrigerator, Range Hood, Water Heater, Dryer, Washer
  • Price per square foot: $389

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0600173010000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $795,600
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $542,000


Schools

  • High School: Yucca Valley High School with 5/10 star rating