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 Avenida La Candela

2 bed • 1 bath • 6 guests • $628,500

BNB

Calc

Annual Revenue

$40,148

Profit (Cash Flow)

-$21,148

Cap Rate

3.4%

Annual Revenue

$40,148

AirDNA projects $229/night at 48% occupancy ($40,147). Airbtics projects $151/night at 52% occupancy ($28,678). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 48% occupancy rate, $229 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,135$33,670$48,453$56,058
Occupancy37%52%67%73%
Nightly Rate$131$158$175$185

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
Rancho de Soñadores 1953 Vintage Cabin w/ Hot Tub

No image available

$25,292
$170
38%
222$125❌✅❌Y / Y⭐️ 5 (107)
Desert Sol House - Quiet 2BD/2BTH w/Backyard space

No image available

$49,781
$182
69%
222$150✅❌✅Y / Y⭐️ 4.8 (41)
꙳CASA SOL꙳pool꙳fire pit꙳grill꙳game room꙳near JTNP꙳

No image available

$39,712
$169
58%
222$145✅❌❌Y / Y⭐️ 5 (71)
Cheerful 2-Bedrm JTree Home: Hot Tub & Cowboy Pool

No image available

$42,044
$188
55%
212$150✅✅❌Y / Y⭐️ 5 (29)
The Hardrock House J.T. large pet friendly yard

No image available

$19,881
$131
35%
211$100✅❌✅Y / Y⭐️ 5 (214)
Casa De Colores w/ Arcade, hot tub + more - J Tree

No image available

$42,564
$134
67%
211$125❌✅❌Y / Y⭐️ 4.9 (185)
Modern desert bungalow with cowboy pool

No image available

$33,238
$144
52%
211$100✅❌❌Y / Y⭐️ 5 (168)
HotTub | Stargazing | JT Park | Games |Oasis |JTNP

No image available

$54,937
$158
84%
211$120❌✅❌Y / Y⭐️ 5 (234)
Stargazing Pergola, BBQ, king bed~ mins from park

No image available

$32,802
$118
67%
212$110❌❌✅Y / Y⭐️ 5 (69)
Zen Oasis: Cozy Couples Retreat near Joshua Tree

No image available

$15,219
$113
32%
222$140❌✅❌N / Y⭐️ 5 (22)
NEW! Joshua Tree Bungalow with Hot Tub

No image available

$28,206
$174
36%
211$120❌✅✅Y / Y⭐️ 4.9 (108)
Avenida Villa - Modern 2 Bedroom House Joshua Tree

No image available

$22,913
$102
52%
211$140❌❌✅N / Y⭐️ 4.8 (80)
Casa con Vista with hot tub & pool

No image available

$59,844
$187
77%
212$130✅✅❌N / Y⭐️ 5 (165)
Desert Vortex

No image available

$22,033
$131
44%
212$95❌✅✅Y / N⭐️ 4.8 (32)

Return Metrics

-14.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,148-$42,296-$63,444-$84,592-$105,741-$211,482-$634,446
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$502,800$502,800$502,800$502,800$502,800$502,800$502,800
Down Payment$125,700$125,700$125,700$125,700$125,700$125,700$125,700
Property Appreciation$18,855$38,275$58,278$78,882$100,103$216,151$897,034
Total Return$626,206$624,479$623,334$622,789$622,862$633,169$891,088

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-14.02%

Cap Rate

3.38%

Return on Investment

2.57%

property-location

4883 Ave La Candela Joshua Tree, California, 92252-1522

2 bed • 1 bath • 6 guests

Est. $3,015/mo

Agent

This property is for sale!

Contact Agent

Joshua Tree

Zoning


Laws

$40,148

Annual Revenue

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
AirDNA projects $229/night at 48% occupancy ($40,147.62). Airbtics projects $151/night at 52% occupancy ($28,678).

Top 61% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$33,532

Avg annual revenue

52%

Avg occupancy rate

$151

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

$30k

$45k

$60k

Sign up to see the data on 15 all comparables

-$21,148

Profit

Revenue

$40,148

Operating Expenses

$18,899

Operating Income

$21,248

Mortgage & Taxes

$42,397

Profit (Cash Flow)

-$21,148

$150,805

Cash Investment

Down Payment

$125,700

Renos & Furnishing

$6,250

Closing Costs

$18,855

Total

$150,805

DSCR Ratio

Weak

0.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.02%

Cap Rate

3.38%

Profit (Cummulative)

-$21,148

$502,800

$6,250

$18,855

$0

Total Gain

$3,881

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

$29,829

Deductible property tax

$6,222

Your total deduction

$94,076

Your adjusted annual income

$150,000 - $94,076 = $55,924


Taxes on $55,924 (30%)

$16,777

Your old tax bill

$45,000

Your new tax bill

$16,777


Estimated tax savings

$28,223

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:

19,425 sqft

Year built:

1978

Size:

1,392 sqft

Type:

SFR

Parking:

2

Heating:

Floor/Wall

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
4853 Avenida La Candela321,284-19,4252008$415,000-
61464 Calle Las Sierras321,922-49,6582007$0-
5345 Sunburst St111,334-148,1041951$0902
4575 Joshua Cove Dr322,462-108,9001983$0-
4758 Avenida La Mirada211,224-19,4251985$205,000-
4590 Avenida Del Sol21985-19,4251990$290,000-
4789 Avenida La Candela21864-19,4251989$275,0001
4683 Avenida La Candela211,775-19,4251961$201,0004
4743 Avenida La Espana Daga311,022-19,4251990$360,000-
61510 Dorothy Ln311,232-217,8001956$0-

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 19,425 sqft
  • Building area: 1,392 sqft
  • Garage: Yes
  • Heating: Floor/wall
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 0600-173-01-0000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $795,600
  • County Est. Land Value: -
  • Assessed Land Value: $159,120
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • High School: Yucca Valley High School with 4/10 star rating