BNBCalc Short Term Rental Investment Analysis 76705 Sandpiper Dr, Indian Wells, CA 92210

3 bed • 3 bath • 9 guests • $6,000

BNB

Calc

Annual Revenue

$79,156

Profit (Cash Flow)

$54,781

Cap Rate

919.8%

Annual Revenue

$79,156

AirDNA projects $504/night at 43% occupancy ($79,155). Airbtics projects $356/night at 40% occupancy ($52,010). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 43% occupancy rate, $504 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,159	$45,817	$62,571	$105,955
Occupancy	28%	37%	45%	57%
Nightly Rate	$296	$328	$368	$496

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Indian Wells Retreat Walk to Tennis Center	$39,807	$311	34%	3	3	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (29)
Mid Century Modern living in Indian Wells	$55,845	$303	48%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (49)
Palm Paradise - Steps to Community Pool	$44,706	$318	37%	3	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (122)
3 Bdrm House w/ Saltwater Pool - Family Friendly	$133,062	$588	61%	3	2	2	$295	✅	✅	✅	Y / Y	⭐️ 5 (24)
Stunning views entertainers backyard pvt. jacuzzi	$44,853	$339	35%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (41)
Desert Sparrow • Boutique 3 Bedroom House w/ Pool	$47,802	$288	42%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (70)
Indian Wells Oasis next to the Tennis Center	$55,880	$348	42%	3	3	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (18)
Bohemian Wells - The Pink Door \| 3 Bedroom + Pool	$72,073	$366	52%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (51)
Desert Oasis!	$41,589	$281	40%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (132)
Brand New Modern Dream Home Close to Tennis Garden	$115,246	$328	96%	3	3	14	$350	✅	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

540.77% 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)	$54,780	$109,561	$164,342	$219,122	$273,903	$547,807	$1,643,421
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,800	$4,800	$4,800	$4,800	$4,800	$4,800	$4,800
Down Payment	$1,200	$1,200	$1,200	$1,200	$1,200	$1,200	$1,200
Property Appreciation	$180	$365	$556	$753	$955	$2,063	$8,563
Total Return	$60,960	$115,926	$170,898	$225,875	$280,859	$555,870	$1,657,984

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

540.77%

Cap Rate

919.75%

Return on Investment

543.13%

76705 Sandpiper Dr Indian Wells, CA, 92210

3 bed • 3 bath • 9 guests

Purchase Price

Est. $29/mo

This property is for sale!

Contact Agent

9649

Airbnb Investor Score

$54,780

Annual Profit

919.8%

Cap Rate

540.8%

Cash on Cash

$79,156

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $504/night at 43% occupancy.Projected nightly rate is $356/night at 40% occupancy.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

15 Airbnb Comparables

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

$54,447

Avg annual revenue

40%

Avg occupancy rate

$356

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

$25k

$60k

$95k

$135k

$54,781

Profit

Revenue

$79,156

Operating Expenses

$23,970

Operating Income

$55,185

Mortgage & Taxes

$405

Profit (Cash Flow)

$54,781

$10,130

Cash Investment

Down Payment

$1,200

Renos & Furnishing

$8,750

Closing Costs

$180

Total

$10,130

DSCR Ratio

Strong

136.35

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

540.77%

Cap Rate

919.75%

Return on Investment

543.13%

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

$285

Deductible property tax

$59

Your total deduction

-$52,979

Your adjusted annual income

$150,000 - -$52,979 = $202,979

Taxes on $202,979 (30%)

$60,894

Your old tax bill

$45,000

Your new tax bill

$60,894

Estimated tax savings

-$15,894

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:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -