50230 Paseo Barcelona Coachella, California, 92236-5700
6 bed • 4 bath • 14 guests
Est. $4,029/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
50224 Paseo Barcelona | 5 | 3 | 2,798 | - | 6,969 | 2020 | $840,000 | 14 |
84463 Da Vinci Dr | 5 | 3 | 2,371 | - | 8,276 | 2005 | $600,000 | - |
49960 Calle Ocaso | 3 | 2 | 2,267 | - | 6,098 | 2006 | $499,000 | 46 |
83411 San Asis Dr | 5 | 3 | 2,395 | - | 7,840 | 2004 | $0 | 710 |
84443 Degas Ln | 3 | 1 | 1,893 | - | 12,196 | 2019 | $535,000 | - |
50270 Paseo Barcelona | 4 | 2 | 2,376 | - | 6,969 | 2020 | $0 | - |
50277 Paseo Cadiz | 4 | 2 | 2,376 | - | 6,969 | 2020 | $0 | - |
51092 Oceano Rd | 5 | 2 | 2,393 | - | 6,098 | 2008 | $0 | - |
84087 Calle Seville | 5 | 3 | 2,798 | - | 7,840 | 2020 | $0 | - |
50315 Mazatlan Dr | 4 | 2 | 1,656 | - | 6,098 | 2003 | $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