BNBCalc Short Term Rental Investment Analysis 83824 Salva Ct, Indio, CA 92203

4 bed • 3 bath • 12 guests • $640,000

BNB

Calc

Annual Revenue

$102,853

Profit (Cash Flow)

$69,466

Cap Rate

11.8%

Annual Revenue

$102,853

AirDNA projects $640/night at 44% occupancy ($102,852). Airbtics projects $381/night at 49% occupancy ($68,187). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 44% occupancy rate, $640 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,163	$65,441	$111,907	$132,806
Occupancy	39%	45%	61%	67%
Nightly Rate	$315	$358	$470	$499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Optimal Location - Coachella Perfect	$104,701	$384	66%	4	2	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (56)
Terra Lago Retreat	$84,082	$332	64%	4	2	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (16)
Luxurious Purple Dream Estate w/Private Pool & Spa	$45,082	$257	39%	4	2	1	$225	✅	✅	✅	Y / Y	⭐️ 4.7 (29)
Brand New Pool ~ Hot Tub ~ New Backyard	$63,322	$486	31%	4	2	1	$450	✅	✅	✅	Y / Y	⭐️ 5 (14)
Hotel California in Terra Lago w/Pool and Spa	$61,258	$491	31%	4	2	4	$300	✅	✅	❌	Y / Y	⭐️ 4.9 (9)
Friends & Family GETAWAY w/priv. POOL/SPA	$60,263	$317	46%	4	3	2	$209	✅	✅	✅	Y / Y	⭐️ 5 (208)
Oasis Abode: Where Sun, Style and Adventure meet	$46,169	$239	44%	4	2	1	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (23)
Lakefront Pool, Games & Fishing	$63,475	$423	41%	4	2	2	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (12)
Welcome to Sunshine Manor	$115,039	$571	54%	4	3	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (36)
Ozark Oasis \|Pool \| Spa\|Game room \|Putting Green	$108,477	$315	83%	4	3	2	$299	✅	✅	✅	Y / Y	⭐️ 4.9 (79)

Return Metrics

43.97% 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)	$69,465	$138,931	$208,397	$277,863	$347,329	$694,658	$2,083,975
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000
Down Payment	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Property Appreciation	$19,200	$38,976	$59,345	$80,325	$101,935	$220,106	$913,447
Total Return	$728,665	$817,907	$907,742	$998,189	$1,089,264	$1,554,765	$3,637,423

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.97%

Cap Rate

11.84%

Return on Investment

60.11%

83824 Salva Ct Indio, CA, 92203

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,070/mo

This property is for sale!

Contact Agent

Indio

Zoning

Laws

182

Airbnb Investor Score

$32,629

Annual Profit

11.8%

Cap Rate

44.0%

Cash on Cash

$102,853

Annual Revenue

BNBCalc predicts this property will get $381 per night with 49% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$75,186

Avg annual revenue

49%

Avg occupancy rate

$381

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

$45k

$65k

$90k

$115k

$69,466

Profit

Revenue

$102,853

Operating Expenses

$27,051

Operating Income

$75,802

Mortgage & Taxes

$6,336

Profit (Cash Flow)

$69,466

$157,950

Cash Investment

Down Payment

$128,000

Renos & Furnishing

$10,750

Closing Costs

$19,200

Total

$157,950

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.97%

Cap Rate

11.84%

Return on Investment

60.11%

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

$30,375

Deductible property tax

$6,336

Your total deduction

$32,258

Your adjusted annual income

$150,000 - $32,258 = $117,742

Taxes on $117,742 (30%)

$35,323

Your old tax bill

$45,000

Your new tax bill

$35,323

Estimated tax savings

$9,677

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -