BNBCalc Short Term Rental Investment Analysis 7011 La Habra Ave, Yucca Valley, CA, 92284

2 bed • 2 bath • 4 guests • $260,000

BNB

Calc

Annual Revenue

$52,975

Profit (Cash Flow)

$14,869

Cap Rate

12.5%

Annual Revenue

$52,975

AirDNA projects $228/night at 57% occupancy ($47,467). Airbtics projects $180/night at 58% occupancy ($38,131). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,237	$34,306	$56,211	$83,684
Occupancy	44%	55%	74%	84%
Nightly Rate	$137	$159	$196	$258

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mojave Retreat - Fenced Yard & Fire Pit	$22,336	$123	44%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (202)
La Luna Cabin \| Scenic Views of Joshua Tree	$33,282	$139	60%	2	1	1	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (378)
Aesthetic Meditative Retreat Near National Park	$46,449	$158	76%	2	1	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (139)
Mojave Moon · Cedar Hot Tub, Firepit, Stars, Views	$43,186	$138	76%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (489)
Agave Hills privacy, spa/cowboy pool & stars	$19,682	$123	39%	2	1	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (26)
The Prescott House: Pool + Hot Tub + Views + Stars	$98,284	$321	81%	2	1	1	$120	✅	✅	✅	Y / Y	⭐️ 5 (525)
Casa Lucerne - Desert Oasis	$25,855	$159	39%	2	1	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (305)
Silver Tree Retreat with views	$32,791	$182	46%	2	1	2	$115	❌	❌	❌	N / Y	⭐️ 5 (266)
Head to Joshua Tree from a Desert Hillside Hideaway	$26,548	$125	53%	2	1	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (374)
Roadrunner Inn - Pool, Hot Tub, BBQ and Fire Pit!	$64,396	$214	79%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 5 (144)
Jasper House• 4 Acre •Games HotTub EV charger	$28,158	$152	44%	2	1	1	$150	❌	✅	❌	N / Y	⭐️ 5 (60)
Joshua Tree's Old Paxton Historic Ranch!	$32,169	$172	45%	2	1	1	$110	✅	✅	✅	Y / Y	⭐️ 5 (430)
Casita Coronado - NEW Desert Gem!	$25,706	$121	51%	2	1	1	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (112)
Mid Century Speakeasy with Poolside Views.	$53,380	$370	38%	2	3	2	$160	✅	✅	❌	Y / Y	⭐️ 4.8 (97)
TCC RANCH	$43,852	$225	52%	2	1	1	$60	✅	❌	✅	N / N	⭐️ 5 (676)
🏮Casa Indochine: Private oasis with pool & hot tub	$38,619	$136	71%	2	1	1	$125	✅	✅	✅	Y / Y	⭐️ 5 (269)
The Stay, Joshua Tree National Park	$31,764	$132	61%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (111)
🌴🌴🌴 Tres Palmas: central desert oasis w/ pool&spa	$48,599	$160	74%	2	2	1	$135	✅	✅	✅	Y / Y	⭐️ 5 (349)
Stargazers Retreat Luxe 2BR	$31,002	$182	46%	2	3	1	$120	✅	✅	❌	Y / Y	⭐️ 0 (0)
AUTO HAUS: Gateway to Joshua Tree National Park!	$19,046	$146	34%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (123)
Octagon Springs Mid Century Modern Desert Retreat	$27,117	$139	50%	2	2	1	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (186)
Serene Hi-Desert Haus Views + 10 min to JT	$84,178	$234	97%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (125)
The Joshua Tree Hideaway (In Yucca Valley)	$31,601	$167	48%	2	2	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (503)
Tortoise Oasis - Hot tub, Shuffleboard, & More!	$36,957	$156	57%	2	2	31	$140	❌	✅	❌	Y / Y	⭐️ 5 (118)
Spacious 1.5 Acre w/Joshua Trees Spa Games BBQ Art	$51,705	$143	89%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 5 (126)
Boulder Amphitheater	$62,654	$170	96%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (392)
Mandarin Escape: Views\|Hot Tub\|Boulders	$50,103	$167	75%	2	2	2	$195	✅	✅	✅	Y / Y	⭐️ 5 (129)
hi desert weekend getaway	$60,904	$195	84%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (97)
Bearcat's Desert Escape -Views, hot tub, solitude	$53,860	$202	71%	2	1	2	$100	❌	✅	✅	N / Y	⭐️ 5 (152)
A Family Friendly Hacienda \|Pets, Patio, Peaceful	$25,385	$124	52%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (36)
Vista del Desierto Newly Renovated w/ Hot Tub	$38,523	$251	38%	2	1	1	$200	❌	✅	✅	Y / Y	⭐️ 4.6 (21)
Your little refuge in the desert!	$23,230	$107	57%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (72)
Hi-Desert Central with Portal Installations	$26,394	$167	42%	2	1	2	$80	❌	✅	❌	Y / Y	⭐️ 4.8 (167)
Desert Ridge - Hot Tub, Fire Pit, Outdoor Shower	$59,631	$229	66%	2	2	1	$130	❌	✅	❌	Y / Y	⭐️ 5 (247)
Walk into JT Park, 10-Acres, Views · Casa Contenta	$47,679	$159	74%	2	2	2	$135	✅	✅	✅	Y / Y	⭐️ 4.9 (180)
Yucca Valley Hideaway - A Tranquility w/360 Views!	$32,580	$174	47%	2	2	1	$100	❌	❌	✅	Y / N	⭐️ 4.8 (29)
Casa Condalia	$21,570	$82	65%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (18)
Joshua Tree Oasis : Pool, Spa, Sauna, Cold Plunge	$109,399	$340	85%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (57)

Return Metrics

22.42% 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)	$14,869	$29,738	$44,608	$59,477	$74,347	$148,694	$446,083
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$208,000	$208,000	$208,000	$208,000	$208,000	$208,000	$208,000
Down Payment	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000	$52,000
Property Appreciation	$7,800	$15,834	$24,109	$32,632	$41,411	$89,418	$371,088
Total Return	$282,669	$305,572	$328,717	$352,110	$375,758	$498,112	$1,077,172

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.42%

Cap Rate

12.46%

Return on Investment

38.04%

7011 La Habra Ave Yucca Valley, California, 92284

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,247/mo

Inquire about this property

Contact Agent

$256,200

Zestimate

129

Airbnb Investor Score

$14,869

Annual Profit

12.5%

Cap Rate

22.4%

Cash on Cash

$52,975

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $228/night at 57% occupancy.Projected nightly rate is $180/night at 58% occupancy.

Occupancy Rate

Top 28% 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.

$41,498

Avg annual revenue

58%

Avg occupancy rate

$180

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

$10k

$45k

$75k

$110k

$14,869

Profit

Revenue

$52,975

Operating Expenses

$20,567

Operating Income

$32,408

Mortgage & Taxes

$17,539

Profit (Cash Flow)

$14,869

$66,300

Cash Investment

Down Payment

$52,000

Renos & Furnishing

$6,500

Closing Costs

$7,800

Total

$66,300

DSCR Ratio

Strong

1.85

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.42%

Cap Rate

12.46%

Return on Investment

38.04%

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

$12,340

Deductible property tax

$2,574

Your total deduction

$11,785

Your adjusted annual income

$150,000 - $11,785 = $138,215

Taxes on $138,215 (30%)

$41,464

Your old tax bill

$45,000

Your new tax bill

$41,464

Estimated tax savings

$3,536

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:

0.49 sqft

Year built:

1972

Size:

1,268 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.49 sqft

Building area: 1,268 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: Evaporative Cooling

View: Desert, Mountain(s)

Parking: Garage - Attached

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0601344010000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $113,515

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $256,200

Schools

High School: Yucca Valley High School with 5/10 star rating