BNBCalc Short Term Rental Rental Arbitrage Analysis 83432 Shadow Hills Way, Indio, CA

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$78,980

Profit (Cash Flow)

$12,001

Cash on Cash Return

110.6%

Annual Revenue

$78,980

AirDNA projects $518/night at 42% occupancy ($79,462). Airbtics projects $424/night at 51% occupancy ($78,980). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 51% occupancy rate, $424 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,412	$79,445	$113,881	$164,748
Occupancy	41%	50%	59%	69%
Nightly Rate	$324	$415	$507	$625

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Large vill + large backyard, putting g & game room	$146,907	$513	76%	4	3	1	$300	✅	✅	✅	Y / Y	⭐️ 5 (44)
Oasis Abode: Where Sun, Style and Adventure meet	$90,642	$429	53%	4	2	1	$225	✅	✅	❌	Y / Y	⭐️ 4.9 (37)
Friends & Family GETAWAY w/priv. POOL/SPA	$79,335	$419	49%	4	3	2	$209	✅	✅	✅	Y / Y	⭐️ 5 (227)
Lakefront Getaway: Pool, Spa & Game Room Fun	$76,860	$500	42%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (24)
La Casa Villa Deluxe 4Bd/2Ba Getaway	$37,603	$278	34%	4	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (27)
Newly remodeled Home Close to golf, Coachella	$42,005	$188	58%	4	2	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (58)
Special Discounts! Book today! Desert Glow	$74,406	$397	49%	4	2.5	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (72)
MassiveGameroom+ResortSyleYard+Pool+GolfCourseView	$143,646	$694	56%	4	3.5	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (110)
Lago Brisa- Karaoke! Panoramic Lake Views	$76,405	$307	65%	4	5	3	$280	✅	✅	✅	Y / Y	⭐️ 5 (89)
Casa Estrella-Near Casino, Restaurants, Gym w/Pool	$51,807	$297	41%	4	2	1	$450	✅	✅	✅	Y / Y	⭐️ 5 (23)
Optimal Location - Kid Friendly	$42,253	$235	45%	4	2	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (74)
Newly renovated Desert oasis! Clean & Comfy Home!	$37,512	$140	68%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Lake of Dreams - private backyard on the lake!	$48,706	$327	37%	4	2	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (52)
Island Breeze - 5 Star Luxury Tropical Experience	$81,658	$456	47%	4	3	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (84)
Ozark Oasis \|Pool \| Spa\|Game room \|Putting Green	$94,813	$256	88%	4	3	2	$299	✅	✅	✅	Y / Y	⭐️ 5 (146)
Royal Desert Experience	$108,364	$631	46%	4	3	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (47)
All Inclusive- Fish Upon A Star/Lakeside	$72,085	$408	46%	4	3.5	2	$375	✅	✅	✅	Y / Y	⭐️ 5 (60)
Welcome to Sunshine Manor	$120,009	$625	52%	4	3	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (56)
Bali Inspired Luxury 5 Star Lake House	$60,841	$307	52%	4	3.5	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (60)
Chic Indio Oasis w/ Game Room + Gas Grill!	$56,164	$277	51%	4	2	3	$258	✅	✅	✅	Y / Y	⭐️ 5 (30)
Lago Luxe by AvantStay \| Lakefront + Private Pool	$108,812	$408	70%	4	3.5	2	$315	✅	❌	❌	Y / Y	⭐️ 5 (17)
February Specials Inquire-High End-Pool+Spa-Lake	$135,301	$531	68%	4	3	1	$300	✅	✅	❌	Y / Y	⭐️ 5 (38)
Lakeside Oasis: Game Room, Pool & Spa	$136,796	$584	64%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (48)
Skye & Star’s Oasis in Terra Lago, Pool/Spa/Vibes!	$64,446	$438	38%	4	4	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (14)
Lakefront Dream: The Best Corner Lot on the Lake	$99,816	$634	41%	4	3	2	$480	✅	✅	✅	Y / Y	⭐️ 5 (124)
Leisure & Laughter: Pool, Game Room & Golf Getaway	$104,362	$538	53%	4	2.5	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (21)
Super Deal! Lakeside Desert Oasis 4Bd /4.5 Ba	$80,576	$382	54%	4	4.5	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (25)
Best Deal lakefront,Minimalist Style Villa,Views …	$147,774	$748	52%	4	4.5	1	$300	✅	❌	✅	Y / Y	⭐️ 5 (53)
All Inclusive- Lakeside Haven/Game Room	$105,232	$398	68%	4	4.5	2	$385	✅	✅	✅	Y / Y	⭐️ 5 (105)
Spanish retreat at Casa Blanca POOL/SPA	$99,965	$505	53%	4	3	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (110)
Terra Lago Maison	$78,183	$434	46%	4	3.5	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (35)
Holiday Pricing! Book Today! Corner Lake house	$54,611	$347	37%	4	4.5	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (18)
Lakefront Terra Lago Vacation Home~Pool~Views	$76,067	$419	48%	4	4.5	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (71)
Casa Noor: A Modern Luxury Desert Oasis	$88,730	$602	39%	4	3	3	$399	✅	✅	❌	Y / Y	⭐️ 5 (44)
Lakefront Indio Villa: Private Pool & On-Site Golf	$57,374	$328	44%	4	4.5	2	$310	✅	✅	✅	Y / Y	⭐️ 5 (48)
WOW lake house near Coachella! Villa Paradiso	$117,280	$411	75%	4	4.5	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (100)
Indigo Waters-15mins Coachella	$86,560	$316	69%	4	3.5	3	$280	✅	✅	✅	Y / Y	⭐️ 5 (75)

Return Metrics

110.6% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,000	$24,001	$36,002	$48,003	$60,004	$120,009	$360,027
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$12,000	$24,001	$36,002	$48,003	$60,004	$120,009	$360,027

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

110.6%

Payback Period Days

330

Return on Investment

110.6%

83432 Shadow Hills Way Indio, California, 92203

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Indio

Zoning

Laws

$78,980

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $518/night at 42% occupancy.Projected nightly rate is $424/night at 51% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$83,117

Avg annual revenue

51%

Avg occupancy rate

$424

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

$35k

$75k

$110k

$150k

$12,001

Profit

Revenue

$78,980

Operating Expenses

$22,267

Operating Income

$56,713

Net Effective Rent

$44,712

Profit (Cash Flow)

$12,001

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

110.6%

Payback Period Days

330