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 60440 Alta Mesa Dr

3 bed • 2 bath • 8 guests • $499,900

BNB

Calc

Annual Revenue

$55,365

Profit (Cash Flow)

$766

Cap Rate

6.9%

Annual Revenue

$55,365

AirDNA projects $255/night at 45% occupancy ($41,911). Airbtics projects $170/night at 53% occupancy ($32,908). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 53% occupancy rate, $286 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,484$38,990$41,754$46,249
Occupancy41%55%60%70%
Nightly Rate$153$171$195$202

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

0.62% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$765$1,531$2,297$3,063$3,829$7,658$22,976
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$399,920$399,920$399,920$399,920$399,920$399,920$399,920
Down Payment$99,980$99,980$99,980$99,980$99,980$99,980$99,980
Property Appreciation$14,997$30,443$46,354$62,741$79,621$171,923$713,488
Total Return$515,662$531,875$548,551$565,705$583,350$679,482$1,236,364

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.62%

Cap Rate

6.89%

Return on Investment

16.74%

property-location

60440 Alta Mesa Dr Joshua Tree, California, 92252-2717

3 bed • 2 bath • 8 guests

Est. $2,398/mo

Agent

This property is for sale!

Contact Agent

Joshua Tree

Zoning


Laws

$55,365

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $255/night at 45% occupancy ($41,911.74). Airbtics projects $170/night at 53% occupancy ($32,908).

Top 51% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

$766

Profit

Revenue

$55,365

Operating Expenses

$20,877

Operating Income

$34,488

Mortgage & Taxes

$33,722

Profit (Cash Flow)

$766

$123,477

Cash Investment

Down Payment

$99,980

Renos & Furnishing

$8,500

Closing Costs

$14,997

Total

$123,477

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.62%

Cap Rate

6.89%

Profit (Cummulative)

$766

$399,920

$8,500

$14,997

$0

Total Gain

$20,674

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

$23,726

Deductible property tax

$4,949

Your total deduction

$123,891

Your adjusted annual income

$150,000 - $123,891 = $26,109


Taxes on $26,109 (30%)

$7,833

Your old tax bill

$45,000

Your new tax bill

$7,833


Estimated tax savings

$37,167

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:

18,271 sqft

Year built:

1987

Size:

1,420 sqft

Type:

SFR

Parking:

1

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
7218 Mecca Rd31875-18,2001988$490,000-
60205 Chesapeake Dr321,266-10,2002004$526,000138
7586 Olympic Rd22720-31,2502007$200,00032
60555 Onaga Trl432,316-53,7122004$395,000111
6785 San Angelo Ave11728-43,1502018$425,000110
7200 Demesne Rd221,011-24,3251973$345,00097
60815 Natoma Trl221,031-18,3181986$275,00067
60219 Latham Trl31912-17,9821983$282,50038
60250 Chesapeake Dr321,464-10,2951997$465,00090
60291 La Mirada Trl332,339-18,4801978$750,00075

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 18,271 sqft
  • Building area: 1,420 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 0601-491-03-0000
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $649,740
  • County Est. Land Value: -
  • Assessed Land Value: $129,948
  • County Est. Structure Value: -
  • Market Estimate: $423,611


Schools

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