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 61430 Moonlight Mesa St, Joshua Tree, CA, 92252

3 bed • 3 bath • 9 guests • $1,116,400

BNB

Calc

Annual Revenue

$64,648

Profit (Cash Flow)

-$32,745

Cap Rate

3.8%

Annual Revenue

$64,648

AirDNA projects $595/night at 56% occupancy ($121,699). Airbtics projects $295/night at 60% occupancy ($64,648). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $295 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,187$58,780$107,513$139,142
Occupancy46%60%77%81%
Nightly Rate$209$248$362$446

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
Deals! Views|15 acres+PRIVACY|Huge Pool|Game Room

No image available

$143,221
$661
57%
331$350✅✅✅Y / Y⭐️ 5 (98)
Moonstone Ranch|Hot Tub, Firepit, Hammock, 2 Acres

No image available

$51,676
$293
46%
321$260❌✅✅Y / Y⭐️ 5 (49)
Desert Moon - Serene Desert Views & Design

No image available

$61,126
$205
77%
321$145❌✅✅Y / N⭐️ 5 (117)
W House: Luxe • Near Park • Heated Pool & Spa

No image available

$115,247
$298
100%
321$265✅✅✅Y / Y⭐️ 5 (251)
Hot-Tub, Yoga, & Game-Room on 2 Acres

No image available

$38,221
$182
51%
321$150❌✅✅Y / Y⭐️ 5 (126)
SaguaroHaus | Japanese Design | Cowboy Tub

No image available

$75,564
$247
76%
331$190✅❌✅Y / Y⭐️ 5 (148)
Joshua Tree Dark Sky House - A Stargazer's Escape

No image available

$55,639
$209
69%
322$150❌❌✅Y / Y⭐️ 5 (99)
Moroccan Magic Desert Oasis:Pool/Spa/Yoga/Fire pl.

No image available

$136,705
$443
80%
321$225✅✅❌Y / Y⭐️ 5 (131)
Stargazer Getaway 💫 Luxury Home w/ Pool on 5 Acres

No image available

$68,366
$329
52%
321$185✅❌✅Y / Y⭐️ 5 (271)
Sapphire Serenity (Pool/Spa/MiniGolf/BocceBall)

No image available

$100,500
$339
81%
321$0✅✅✅Y / Y⭐️ 5 (77)
Black C House(Pool/Spa/BocceBall)

No image available

$142,300
$480
81%
321$0✅✅✅Y / Y⭐️ 5 (108)
Black Sky House (Pool/Spa/BocceBall/EVCharger)

No image available

$174,252
$529
90%
321$0✅✅✅Y / Y⭐️ 5 (174)
2 Private Acres - Stargazing, Hammocks, HotTub

No image available

$34,323
$192
43%
321$225✅✅✅Y / Y⭐️ 5 (61)
Desert Star Retreat

No image available

$29,176
$229
31%
322$175❌✅❌Y / Y⭐️ 5 (43)
Heated Pool & Spa•Near Park•Luxe

No image available

$113,629
$402
74%
33.51$225✅✅✅Y / Y⭐️ 5 (81)
Desert Bliss, Joshua Tree. 20 min to Park & Pappys

No image available

$22,504
$130
42%
321$100✅✅✅Y / Y⭐️ 5 (255)
Shifting Sands Stargazing - Views - Spa - Firepit

No image available

$58,724
$220
66%
321$185✅✅✅Y / Y⭐️ 5 (92)
Unplug in Style at Diamond Sky Retreat

No image available

$38,646
$205
50%
322$75❌❌✅Y / Y⭐️ 5 (334)
Bamboo House: Heated pool / Jacuzzi / Desert view

No image available

$191,972
$538
93%
322$195✅✅✅Y / Y⭐️ 5 (202)
L'Escape Joshua Tree

No image available

$83,055
$262
79%
331$200✅✅✅Y / Y⭐️ 5 (272)
SunnySands Pool&Spa 3bedrooms 6 beds movie theater

No image available

$48,677
$233
55%
323$250✅✅✅Y / Y⭐️ 5 (61)
Stardust Hideaway+Firepit+Hot Tub

No image available

$46,067
$248
46%
322$165❌✅✅Y / Y⭐️ 5 (41)
Golden Desert Ranch - Hot Tub, Fire Pit and BBQ!

No image available

$52,325
$193
71%
321$135✅✅✅Y / Y⭐️ 5 (245)
7 Acres with Fire Pit, Hot Tub & Panoramic Views

No image available

$41,285
$226
46%
321$200❌✅✅Y / Y⭐️ 5 (38)
No Neighbors + 4K Cinema + Spa + 360° Views

No image available

$49,051
$210
58%
321$175❌✅❌Y / Y⭐️ 5 (75)
Celesta Ranch House + Casita | Hot Tub + Pool

No image available

$108,723
$435
66%
332$325✅✅❌Y / Y⭐️ 5 (60)
3-Story Container Home | Pool • Spa • Rooftop Deck

No image available

$51,604
$248
52%
32.52$180✅✅❌Y / Y⭐️ 5 (46)
Escape on 5 Acres Featured in Travel & Leisure

No image available

$85,329
$309
69%
321$265✅✅✅Y / Y⭐️ 5 (203)
Tortoise Mountain - Joshua Tree

No image available

$51,910
$355
36%
322$135✅❌❌Y / Y⭐️ 0 (0)
Coyote Tracks - A Modern Desert Experience

No image available

$64,672
$268
62%
321$130❌✅✅Y / Y⭐️ 5 (52)
Lux Family Villa | Heated Pool | Spa | Epic Views

No image available

$56,871
$245
57%
331$219✅✅✅Y / Y⭐️ 5 (192)
Luxury Saltwater Pool & Spa Villa: Stunning Views!

No image available

$70,272
$384
50%
322$0✅✅❌Y / Y⭐️ 5 (83)
Private oasis (5 acres) with a 360 View & Hot Tub

No image available

$32,177
$233
35%
322$150❌✅✅Y / Y⭐️ 5 (142)
The Hi Desert Pool House - Hot tub, views

No image available

$59,330
$184
80%
331$170✅✅✅N / Y⭐️ 5 (212)
Fenced 2 Acres • Arcade • Pool • Firepit • J-Trees

No image available

$48,575
$174
69%
321$165✅❌✅Y / Y⭐️ 5 (447)
Chic Retreat +Pool+ HotTub +Gameroom +Theater +Gym

No image available

$88,965
$287
78%
33.51$249✅✅✅Y / Y⭐️ 5 (75)
Desert Views (Pool/Spa/BocceBall)

No image available

$115,363
$394
80%
321$0✅✅✅Y / Y⭐️ 5 (200)

Return Metrics

-12.33% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$32,744-$65,489-$98,234-$130,979-$163,724-$327,449-$982,347
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$893,120$893,120$893,120$893,120$893,120$893,120$893,120
Down Payment$223,280$223,280$223,280$223,280$223,280$223,280$223,280
Property Appreciation$33,492$67,988$103,520$140,118$177,813$383,948$1,593,395
Total Return$1,117,147$1,118,898$1,121,685$1,125,538$1,130,489$1,172,899$1,727,448

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.33%

Cap Rate

3.81%

Return on Investment

4.41%

property-location

61430 Moonlight Mesa St Joshua Tree, California, 92252

3 bed • 3 bath • 9 guests

Est. $5,355/mo

Agent

Inquire about this property

Contact Agent

$1,116,400

Zestimate

Joshua Tree

Zoning


Laws

-42

Airbnb Investor Score

-$32,744

Annual Profit

3.8%

Cap Rate

-12.3%

Cash on Cash

$64,648

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $595/night at 56% occupancy.Projected nightly rate is $295/night at 60% occupancy.

Top 51% of comparables

Top 38% 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.

$72,079

Avg annual revenue

60%

Avg occupancy rate

$295

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

$75k

$130k

$195k

Sign up to see the data on 40 all comparables

-$32,745

Profit

Revenue

$64,648

Operating Expenses

$22,084

Operating Income

$42,564

Mortgage & Taxes

$75,309

Profit (Cash Flow)

-$32,745

$265,522

Cash Investment

Down Payment

$223,280

Renos & Furnishing

$8,750

Closing Costs

$33,492

Total

$265,522

DSCR Ratio

Weak

0.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.33%

Cap Rate

3.81%

Profit (Cummulative)

-$32,745

$893,120

$8,750

$33,492

$0

Total Gain

$11,715

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

$52,985

Deductible property tax

$11,052

Your total deduction

$144,552

Your adjusted annual income

$150,000 - $144,552 = $5,448


Taxes on $5,448 (30%)

$1,634

Your old tax bill

$45,000

Your new tax bill

$1,634


Estimated tax savings

$43,366

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:

4.31 sqft

Year built:

2008

Size:

1,791 sqft

Type:

SINGLE_FAMILY

Parking:

4

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 4.31 sqft
  • Building area: 1,791 sqft
  • Garage: Yes
  • Heating:
  • Pool: Yes
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: Desert, Mountain(s)
  • Parking: Garage - Attached
  • Amenities: -
  • Price per square foot: $623

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0631321300000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $820,080
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $1,116,400


Schools

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