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 50230 Paseo Barcelona

6 bed • 4 bath • 14 guests • $840,100

BNB

Calc

Annual Revenue

$164,667

Profit (Cash Flow)

$72,909

Cap Rate

15.4%

Annual Revenue

$164,667

AirDNA projects $884/night at 51% occupancy ($164,666). Airbtics projects $509/night at 56% occupancy ($104,109). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $884 rate per night.

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

Percentiles25%50%75%90%
Revenue$61,292$98,576$157,092$235,238
Occupancy45%58%68%75%
Nightly Rate$360$446$609$834

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
Incredible Oasis-Resort Pool Home-All King Beds

No image available

$75,898
$513
38%
632$325✅✅❌Y / Y⭐️ 5 (78)
NEW Casa Cadiz- A Modern Desert Oasis- Expect More

No image available

$141,379
$836
46%
631$315✅✅❌Y / Y⭐️ 5 (71)
Queen of the Desert

No image available

$68,668
$326
54%
634$325✅✅✅Y / Y⭐️ 4.8 (50)
Eclectic Paradise w/Pool, Spa, & Golf/ Sleeps 22

No image available

$128,825
$470
73%
732$325✅✅✅Y / Y⭐️ 5 (83)
The Hot Haus

No image available

$62,191
$270
58%
634$325✅✅✅Y / Y⭐️ 4.7 (65)
Coachella Chill

No image available

$113,800
$527
59%
632$0✅✅✅Y / Y⭐️ 5 (51)
Lux Resort Gem ~ Backyard Pool/Spa ~ Near Festival

No image available

$91,734
$482
52%
631$0✅✅❌Y / Y⭐️ 5 (66)
Casa Real W/ Lux outdoor living

No image available

$120,814
$703
46%
632$350✅✅❌Y / Y⭐️ 4.9 (34)
Rockslide House

No image available

$106,989
$402
68%
634$325✅✅✅Y / Y⭐️ 5 (44)
Casa Negra w/Pool, Game room, & Golf/Sleeps 22!

No image available

$126,871
$465
71%
731$325✅✅✅Y / Y⭐️ 5 (79)
Coachella Getaway

No image available

$83,735
$546
41%
632$275✅✅❌Y / Y⭐️ 5 (29)
Turquoise Dream- 3 miles from festivals

No image available

$92,056
$345
68%
634$325✅✅❌Y / Y⭐️ 5 (68)
Desert Oasis, 6B House, POOL, SPA, GAMES, BBq

No image available

$80,598
$609
35%
633$235✅✅✅Y / Y⭐️ 5 (38)
Casa Palmeras

No image available

$134,386
$830
44%
632$300✅✅❌Y / Y⭐️ 5 (23)
Black Rock

No image available

$53,728
$301
43%
634$325✅✅❌Y / Y⭐️ 4.6 (24)
NEW 9 bd home w/Pergola|Large Gameroom|Huge Pool

No image available

$135,215
$548
66%
641$355✅✅✅Y / Y⭐️ 5 (92)
Coachella Beach - Brand New Beautiful Pool Home

No image available

$84,628
$341
63%
643$300✅✅✅Y / Y⭐️ 5 (107)
Ultimate Resort Pool Home, All King Beds

No image available

$55,787
$379
36%
642$325✅✅❌Y / Y⭐️ 4.9 (70)
Park Cadiz

No image available

$122,976
$612
52%
744$325✅✅✅Y / Y⭐️ 4.9 (77)
Desert Eden by AvantStay | Backyard Oasis w/ Pool!

No image available

$85,532
$532
41%
641$475✅✅✅Y / Y⭐️ 4.7 (18)
The Symphony - 7Bed, Theater, Pool, Pickle Ball

No image available

$139,974
$615
61%
732$350✅✅✅Y / Y⭐️ 4.8 (21)
Magnolia House

No image available

$56,578
$305
46%
644$325✅✅✅Y / Y⭐️ 5 (101)
The Chateau- Pool, Spa, BBQ, Fire pit, Sleeps 19

No image available

$96,829
$416
63%
743$450✅✅✅Y / Y⭐️ 5 (76)
California Desert House - Pool, Spa, Pool Table

No image available

$89,887
$300
75%
641$299✅✅✅Y / Y⭐️ 5 (104)
The Lagoon - Elegant design, Large Pool, Games

No image available

$106,744
$368
73%
743$325✅✅✅Y / Y⭐️ 5 (51)
Green Lion - New Spectacular Modern Pool home

No image available

$107,428
$365
76%
643$300✅✅✅Y / Y⭐️ 5 (48)
New Unbelievable Resort Pool Home - 6 King Beds

No image available

$49,372
$382
33%
642$325✅✅❌Y / Y⭐️ 5 (34)
After Midnight

No image available

$60,394
$307
47%
744$325✅✅✅Y / Y⭐️ 5 (11)
Los Arcos- Exclusive 7 br, Sleeps 19 Pool Home

No image available

$100,711
$385
68%
744$275✅✅✅Y / Y⭐️ 5 (39)
The Polo House

No image available

$52,468
$379
36%
744$325✅✅❌Y / Y⭐️ 4.2 (12)
7BR Pickleball: Firepit-Outdoor Kitchen-Game Room

No image available

$157,089
$897
47%
741$399✅✅❌Y / Y⭐️ 5 (24)
Casa Mañana

No image available

$72,247
$274
64%
634$325✅✅✅Y / Y⭐️ 5 (24)
Barefoot Paradise - BRAND NEW

No image available

$87,334
$316
74%
733$325✅✅✅Y / Y⭐️ 5 (16)
Deal! Large home+pool+spa, billiards, games, fun

No image available

$111,521
$428
66%
641$400✅✅✅Y / Y⭐️ 4.8 (24)
2 Private Homes on Estate 8 Bdr CasaSol y CasaLuna

No image available

$233,823
$1,174
53%
853$595✅✅❌Y / Y⭐️ 0 (2)
High Noon - New, Incredibly designed Pool Home

No image available

$244,611
$834
79%
743$250✅✅✅Y / Y⭐️ 5 (38)
Coachella Lazy River Festival pool home sleeps 18

No image available

$199,912
$629
85%
742$350✅✅✅Y / Y⭐️ 5 (37)
Luxe Coachella SwimUpBar Heated Pool/SPA Fireplace

No image available

$128,708
$404
85%
632$200✅✅✅Y / Y⭐️ 5 (28)
Cloud Nine - BRAND NEW

No image available

$235,488
$1,070
58%
744$325✅✅✅Y / Y⭐️ 4.9 (15)

Return Metrics

35.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$72,909$145,818$218,728$291,637$364,547$729,094$2,187,283
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$672,080$672,080$672,080$672,080$672,080$672,080$672,080
Down Payment$168,020$168,020$168,020$168,020$168,020$168,020$168,020
Property Appreciation$25,203$51,162$77,899$105,439$133,806$288,924$1,199,043
Total Return$938,212$1,037,080$1,136,728$1,237,177$1,338,453$1,858,118$4,226,426

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

35.01%

Cap Rate

15.42%

Return on Investment

51.08%

property-location

50230 Paseo Barcelona Coachella, California, 92236-5700

6 bed • 4 bath • 14 guests

Est. $4,029/mo

Agent

Inquire about this property

Contact Agent

$840,100

Zestimate

$164,667

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $884/night at 51% occupancy ($164,666.6). Airbtics projects $509/night at 56% occupancy ($104,109).

Top 61% of comparables

Top 6% 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.

$108,429

Avg annual revenue

56%

Avg occupancy rate

$509

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

$40k

$105k

$175k

$245k

Sign up to see the data on 40 all comparables

$72,909

Profit

Revenue

$164,667

Operating Expenses

$35,087

Operating Income

$129,580

Mortgage & Taxes

$56,671

Profit (Cash Flow)

$72,909

$208,223

Cash Investment

Down Payment

$168,020

Renos & Furnishing

$15,000

Closing Costs

$25,203

Total

$208,223

DSCR Ratio

Strong

2.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

35.01%

Cap Rate

15.42%

Profit (Cummulative)

$72,909

$672,080

$15,000

$25,203

$0

Total Gain

$106,366

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

$39,872

Deductible property tax

$8,317

Your total deduction

$110,085

Your adjusted annual income

$150,000 - $110,085 = $39,915


Taxes on $39,915 (30%)

$11,974

Your old tax bill

$45,000

Your new tax bill

$11,974


Estimated tax savings

$33,026

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:

6,969 sqft

Year built:

2020

Size:

2,376 sqft

Type:

SFR

Parking:

2

Heating:

Central

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
50224 Paseo Barcelona532,798-6,9692020$840,00014
84463 Da Vinci Dr532,371-8,2762005$600,000-
49960 Calle Ocaso322,267-6,0982006$499,00046
83411 San Asis Dr532,395-7,8402004$0710
84443 Degas Ln311,893-12,1962019$535,000-
50270 Paseo Barcelona422,376-6,9692020$0-
50277 Paseo Cadiz422,376-6,9692020$0-
51092 Oceano Rd522,393-6,0982008$0-
84087 Calle Seville532,798-7,8402020$0-
50315 Mazatlan Dr421,656-6,0982003$0-

Property Details

  • MLS Status: property-details-mls-status-pending
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 6,969 sqft
  • Building area: 2,376 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: Yes
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: A1
  • Land Use: Residential
  • Parcel Number: 768-021-015
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $522,093
  • County Est. Land Value: -
  • Assessed Land Value: $78,030
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • High School: Coachella Valley High School with 3/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service