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 62050 Easterly Pl

2 bed • 1 bath • 6 guests • $851,500

BNB

Calc

Annual Revenue

$39,490

Profit (Cash Flow)

-$36,763

Cap Rate

2.4%

Annual Revenue

$39,490

AirDNA projects $221/night at 51% occupancy ($41,166). Airbtics projects $212/night at 51% occupancy ($39,490). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 51% occupancy rate, $212 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,209$34,919$64,390$79,141
Occupancy38%48%63%72%
Nightly Rate$172$189$252$285

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

-18.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$36,763-$73,526-$110,289-$147,052-$183,815-$367,630-$1,102,891
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$681,200$681,200$681,200$681,200$681,200$681,200$681,200
Down Payment$170,300$170,300$170,300$170,300$170,300$170,300$170,300
Property Appreciation$25,545$51,856$78,957$106,870$135,621$292,844$1,215,313
Total Return$840,281$829,830$820,167$811,318$803,306$776,714$963,922

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-18.19%

Cap Rate

2.42%

Return on Investment

-1.41%

property-location

62050 Easterly Pl Joshua Tree, California, 92252-2608

2 bed • 1 bath • 6 guests

Est. $4,084/mo

Agent

This property is for sale!

Contact Agent

Joshua Tree

Zoning


Laws

$39,490

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 51% occupancy.Projected nightly rate is $212/night at 51% occupancy.

Top 41% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

-$36,763

Profit

Revenue

$39,490

Operating Expenses

$18,814

Operating Income

$20,676

Mortgage & Taxes

$57,440

Profit (Cash Flow)

-$36,763

$202,095

Cash Investment

Down Payment

$170,300

Renos & Furnishing

$6,250

Closing Costs

$25,545

Total

$202,095

DSCR Ratio

Weak

0.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-18.19%

Cap Rate

2.42%

Profit (Cummulative)

-$36,763

$681,200

$6,250

$25,545

$0

Total Gain

-$2,853

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

$40,413

Deductible property tax

$8,430

Your total deduction

$137,917

Your adjusted annual income

$150,000 - $137,917 = $12,083


Taxes on $12,083 (30%)

$3,625

Your old tax bill

$45,000

Your new tax bill

$3,625


Estimated tax savings

$41,375

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:

11,100 sqft

Year built:

1960

Size:

2,001 sqft

Type:

SFR

Parking:

1

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
62004 Sunburst Cir211,008-6,7501948$385,000102
61512 Sunburst Dr211,146-8,4001959$214,50026
6735 Easterly Dr11896-8,7501946$340,00027
7364 Quail Springs Rd322,090-21,0811987$440,000111
61906 Grand View Cir321,270-11,8261946$520,000175
61622 El Cajon Dr21888-7,9201990$350,00021
61361 Alta Mura Dr221,040-24,5681973$0417
62040 Grand View Cir11644-8,2501945$195,00070
62003 El Reposo Cir11840-6,7501946$150,00021
61858 Crest Circle Dr21690-9,9281980$395,00031

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 11,100 sqft
  • Building area: 2,001 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 0603-161-02-0000
  • Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $296,611
  • County Est. Land Value: -
  • Assessed Land Value: $53,610
  • County Est. Structure Value: -
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
07/08/19$255,0000%Yureka Investment Llc
04/14/17$255,0000%Zhuo Zhang, Jun Mei
05/05/16$77,0660%Rocheleau,Donna M Trust, Susan T Smuller
Invalid Date$50,00095%Robert L Barrett

Ownership

  • Name: Yureka Investment Llc
  • Owner Occupied: No
  • Owner Mailing Address: 25 Brigadier, Irvine, Ca 92603
  • Years Owned: 60
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: 95%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

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