BNBCalc Short Term Rental Investment Analysis 62 Venus St, Palm Springs, CA, 92264

1 bed • 1 bath • 3 guests • $95,400

BNB

Calc

Report by:

bowlespl5@yahoo.com

Annual Revenue

$67,388

Profit (Cash Flow)

$25,702

Cap Rate

33.7%

Annual Revenue

$67,388

AirDNA projects $175/night at 68% occupancy ($43,464). Airbtics projects $207/night at 66% occupancy ($49,899). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,979	$48,223	$69,537	$90,135
Occupancy	57%	67%	75%	82%
Nightly Rate	$160	$191	$246	$293

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
very private desert casita with mountain views	$34,305	$103	91%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (1445)
Hawaiiana Palms - luxe, peaceful retreat-KING bed	$33,360	$133	64%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (91)
Serene 1 bed Casita w/Pool, Spa & Mountain Views	$54,889	$189	77%	1	1	4	$125	✅	✅	❌	Y / Y	⭐️ 5 (48)
Chic Mid Century Bungalow at Famed Ocotillo Lodge	$46,503	$176	70%	1	1	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (87)
the BRITE spot * Palm Springs, at Ocotillo Lodge	$47,933	$193	67%	1	1	4	$100	✅	✅	✅	Y / Y	⭐️ 5 (103)
Sexy & MCM Stylin' Ocotillo Lodge Bungalow	$61,694	$203	80%	1	1	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (96)
Lola’s Cabana @ OcotilloLodge	$43,062	$196	59%	1	1	5	$180	✅	✅	❌	Y / Y	⭐️ 5 (36)
PS Relaxation Realness Little Beverly Hills Casita	$37,073	$182	55%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (233)
Splash x Camp	$44,880	$153	74%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (42)
Mid-Century Tiki Room at the Ocotillo Lodge	$41,385	$280	40%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 5 (71)
Queen Room	$54,044	$321	46%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 0 (0)
Bohemian Mid-Century at the Famed Ocotillo Lodge	$69,240	$212	88%	1	1	6	$125	✅	✅	✅	Y / Y	⭐️ 5 (98)
Polynesian Palms	$50,834	$251	53%	1	1	3	$139	✅	✅	✅	Y / Y	⭐️ 5 (53)
Mid-Century Modern Gem with a BBQ Patio	$30,523	$150	54%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 5 (45)
Eclectic updated condo in Mid-Century complex	$32,711	$187	47%	1	1	4	$99	✅	✅	❌	Y / Y	⭐️ 4.8 (84)
The Desert Dachshund Bungalow at Ocotillo Lodge PS	$60,889	$267	60%	1	1	4	$170	✅	✅	✅	Y / Y	⭐️ 5 (20)
Jewel Box Mid-Century Bungalow at Ocotillo Lodge	$46,584	$163	76%	1	1	7	$125	✅	✅	❌	Y / Y	⭐️ 5 (78)
The Marley Hotel Room 4 by AvantStay \| Suite	$39,660	$126	86%	1	1	1	$0	✅	✅	❌	N / Y	⭐️ 5 (29)
The Marley Hotel Room 6 by AvantStay \| Chic Suite	$35,960	$131	75%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.5 (9)
Bungalow W/ Pool & Jacuzzi - Mesquite CC	$47,456	$157	82%	1	1	6	$100	✅	✅	❌	Y / Y	⭐️ 5 (91)
Pink Paradise in Ocotillo Lodge Palm Springs	$62,162	$334	49%	1	1	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (25)
Modern Comfort and Mid-Century Style Find Hollywoo	$79,995	$296	67%	1	1	1	$444	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Elegant 1-bedroom suite with king bed and pool	$60,935	$268	62%	1	1	3	$50	✅	✅	❌	N / Y	⭐️ 5 (39)
Plaza Resort Spa, PS, CA, 1 Bedroom #1	$51,103	$233	57%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (1)
Plaza Resort Spa, PS, CA, 1 Bedroom Z #2	$51,521	$235	57%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (2)
Plaza Resort Spa, PS, CA, 1 Bedroom Z #1	$51,695	$245	55%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 0 (0)
Tranquil Oasis with Stunning Mountain Views	$39,039	$178	59%	1	1	4	$125	✅	✅	❌	Y / Y	⭐️ 5 (56)
The Oliver at Ocotillo Lodge	$46,676	$183	69%	1	1	3	$95	✅	✅	❌	Y / Y	⭐️ 5 (39)
Sunny Palm Springs Vacation Rental w/ Heated Pool!	$34,741	$152	61%	1	2	5	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
Plaza Resort & Spa 1 Bedroom	$46,019	$173	70%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (7)
Ocotillo Lodge Mid-Century Modern Condo	$43,649	$152	76%	1	1	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (155)
The Peggy Lee - Mid Century Oasis	$49,079	$187	69%	1	1	3	$95	✅	✅	❌	Y / Y	⭐️ 5 (53)
Golden Sun Dial, Ocotillo Lodge. MCM Desert Oasis.	$74,935	$293	68%	1	1	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (13)
Welcome To Your Million Dollar Home	$126,636	$346	100%	1	1	3	$0	✅	✅	❌	N / Y	⭐️ 5 (247)
Glam Mid Century Mod Getaway At The Ocotillo Lodge	$58,305	$225	70%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (38)
Tangerine Hideaway at the Historic Ocotillo Lodge	$67,867	$225	81%	1	1	4	$150	✅	✅	❌	N / Y	⭐️ 5 (79)
New casita, fab mountain views!	$52,042	$277	51%	1	1	2	$110	✅	✅	❌	N / Y	⭐️ 5 (24)
Mid-Century Pad - Iconic Condo, Fabulous Pool	$44,967	$161	73%	1	1	1	$291	✅	✅	✅	Y / Y	⭐️ 4.5 (39)
Comfortable 1 bed in historic Ocotillo Lodge	$32,422	$128	63%	1	1	3	$95	✅	✅	❌	N / Y	⭐️ 4.5 (12)
Flamingo's Hideaway - Ocotillo Lodge Dreamy 1bd/ba	$55,417	$227	64%	1	1	3	$140	✅	✅	❌	Y / Y	⭐️ 5 (73)

Return Metrics

98.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,701	$51,403	$77,104	$102,806	$128,508	$257,016	$771,049
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$937	$1,932	$2,988	$4,110	$5,300	$12,451	$76,320
Down Payment	$19,080	$19,080	$19,080	$19,080	$19,080	$19,080	$19,080
Property Appreciation	$2,862	$5,809	$8,846	$11,973	$15,194	$32,809	$136,160
Total Return	$48,580	$78,225	$108,019	$137,970	$168,083	$321,357	$1,002,610

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.12%

Cap Rate

33.68%

Return on Investment

112.63%

62 Venus St Palm Springs, California, 92264

1 bed • 1 bath • 3 guests

Purchase Price

Est. $458/mo

Inquire about this property

Contact Agent

$95,400

Zestimate

Palm Springs

Zoning

Laws

524

Airbnb Investor Score

$25,701

Annual Profit

33.7%

Cap Rate

98.1%

Cash on Cash

$67,388

Annual Revenue

BNBCalc predicts this property will get $207 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$51,054

Avg annual revenue

66%

Avg occupancy rate

$207

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

$30k

$60k

$95k

$130k

$25,702

Profit

Revenue

$67,388

Operating Expenses

$35,250

Operating Income

$32,137

Mortgage & Taxes

$6,435

Profit (Cash Flow)

$25,702

$26,192

Cash Investment

Down Payment

$19,080

Renos & Furnishing

$4,250

Closing Costs

$2,862

Total

$26,192

DSCR Ratio

Strong

4.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

98.12%

Cap Rate

33.68%

Return on Investment

112.63%

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

$4,528

Deductible property tax

$944

Your total deduction

-$15,664

Your adjusted annual income

$150,000 - -$15,664 = $165,664

Taxes on $165,664 (30%)

$49,699

Your old tax bill

$45,000

Your new tax bill

$49,699

Estimated tax savings

-$4,699

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:

Year built:

Size:

345 sqft

Type:

MANUFACTURED

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MANUFACTURED

Stories: 1

Lot size: -

Building area: 345 sqft

Garage: No

Heating: Forced air

Pool: Yes

Fireplaces: -

Basement: No

Cooling: -

View: Mountain(s)

Parking: Driveway

Amenities: Gas Oven, Gas Cooktop, Dishwasher

Price per square foot: $276

Lot Info

Zoning: -

Land Use: -

Parcel Number: 000000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $95,400

Schools

Middle School: Raymond Cree Middle School with 4/10 star rating
High School: Palm Springs High School with 6/10 star rating