BNBCalc Short Term Rental Rental Arbitrage Analysis 2380 N Leonard Rd, , ,

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$161,438

Profit (Cash Flow)

$38,451

Cash on Cash Return

293.5%

Annual Revenue

$161,438

AirDNA projects $1,065/night at 52% occupancy ($202,272). Airbtics projects $850/night at 52% occupancy ($161,437). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $850 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$80,531	$152,986	$252,837	$367,063
Occupancy	41%	50%	57%	76%
Nightly Rate	$525	$817	$1,189	$1,298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Toscana \| Home Theater, Views! Permit#4769	$236,314	$925	69%	5	3	4	$450	✅	✅	✅	Y / Y	⭐️ 5 (54)
Vista House 360 Mountain Views 5 Mins to Downtown	$351,889	$1,665	57%	4	5	4	$450	✅	✅	✅	Y / Y	⭐️ 5 (85)
'Joplin House' Poolside Paradise, Amazing Views	$233,252	$1,210	52%	5	5	2	$490	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Sunsplash Retreat - Pool with Mountain Views	$91,756	$477	50%	4	2.5	3	$335	✅	✅	✅	Y / Y	⭐️ 5 (35)
The Escape Island - Pool, Jacuzzi & Private Yard	$125,488	$523	63%	4	3	2	$399	✅	✅	✅	Y / Y	⭐️ 4.5 (39)
Palm Springs Hillside Oasis	$165,983	$526	84%	4	3	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (29)
Best Views! Golden Girls themed House Pool & Spa!	$152,029	$420	98%	4	2	2	$230	✅	✅	✅	Y / Y	⭐️ 5 (469)
The Estate - As Seen on CBS TV Show, Staycation!	$290,670	$1,434	55%	5	4.5	3	$400	✅	✅	❌	Y / Y	⭐️ 5 (54)
Stunning Villa w pool, mountain views and game roo	$91,123	$426	54%	5	3	3	$329	✅	✅	❌	Y / Y	⭐️ 5 (68)
Skyview - Pool, Game Room & Gym! #004928 4br	$174,709	$1,177	40%	4	3.5	1	$478	✅	✅	✅	Y / Y	⭐️ 5 (22)
The Golden Palms Estate STR 003734	$128,983	$808	43%	4	3.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (106)
Views, Huge Pool, Table Tennis, Pickleball!	$180,001	$1,186	41%	6	5	4	$495	✅	✅	✅	Y / Y	⭐️ 5 (39)
Spanish Villa Oasis w/ Mtn Views,Firepit,& Misters	$166,443	$880	51%	4	3	3	$450	✅	✅	✅	Y / Y	⭐️ 5 (84)
Luxury Palm Estate	$280,894	$798	93%	4	5	3	$275	✅	✅	✅	Y / Y	⭐️ 5 (6)
Villa Mariposa: Secluded Luxury, Pano View, 4+ BRs	$236,326	$830	76%	5	4	1	$495	✅	✅	✅	Y / Y	⭐️ 5 (7)
5 Star Oasis del Sol.	$100,557	$729	37%	4	3.5	3	$375	✅	✅	✅	Y / Y	⭐️ 5 (4)
House of Light - Bright 4-Bedroom Townhome!	$69,694	$377	48%	4	4	3	$454	❌	❌	✅	Y / Y	⭐️ 5 (8)
Bella Vista Retreat: Private Modern Estate	$258,932	$1,283	54%	4	5	4	$495	✅	✅	✅	Y / Y	⭐️ 5 (35)
Desert Paradise Dream	$224,504	$1,086	56%	5	5	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (41)
PS ViaAlma: Your Modern Getaway With Soul!	$105,051	$511	49%	4	3.5	1	$644	✅	✅	✅	Y / Y	⭐️ 5 (21)
Del Sol Retreat	$150,467	$781	51%	4	4	3	$425	✅	✅	✅	Y / Y	⭐️ 5 (41)
The Galvan Estate ~A+Privacy~ Volleyball~ 4 Kings~	$124,721	$840	39%	4	3.5	1	$534	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
PS Laurel: Classic Mid-Century Alexander with Mode	$116,651	$530	57%	4	3	1	$674	✅	✅	✅	Y / Y	⭐️ 4.5 (19)
Modern Villa with Pool/Spa, Views and Fire Pit	$42,688	$253	40%	4	2	3	$269	✅	✅	❌	Y / Y	⭐️ 4.8 (39)
Artsy, Luxury 5 BR/5 BA Tennis Estate	$282,454	$1,489	51%	5	5	4	$495	✅	✅	✅	Y / Y	⭐️ 5 (107)
The Marilyn Monroe Estate	$129,594	$744	47%	4	4	3	$395	✅	✅	❌	Y / Y	⭐️ 5 (44)
Exclusive Cuatro Palmas Compound- Pool, Spa & More	$148,135	$826	49%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (12)
Luxury Palm Springs Home,5BR/5BA	$218,248	$1,267	47%	5	5	28	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Artsy Modern Pool Home with Private Casita	$152,388	$561	74%	4	3	3	$375	✅	✅	❌	Y / Y	⭐️ 5 (79)
Paradise Splash at Little Tuscany - Resort-Style	$98,605	$609	41%	4	4	3	$664	✅	✅	✅	Y / Y	⭐️ 5 (16)
Eleven Palms - Luxury Oasis Retreat	$242,707	$1,207	54%	4	3	4	$634	✅	✅	✅	Y / Y	⭐️ 5 (14)
Luxury Palm Springs Stay W/Pool Next to Downtown	$112,158	$454	64%	4	3	2	$380	✅	❌	✅	Y / Y	⭐️ 5 (47)
Hacienda Miranda- NEW Pickleball Court	$94,099	$857	30%	4	4	3	$325	✅	✅	❌	Y / Y	⭐️ 5 (84)
Newly Renovated Mercury Palms Private Oasis	$193,687	$1,260	42%	6	5.5	3	$425	✅	✅	✅	Y / Y	⭐️ 5 (79)
The Milben House	$145,503	$436	90%	4	3	3	$245	✅	✅	✅	Y / Y	⭐️ 5 (47)
Via Las Palmas - Elegance in Old Las Palmas!	$192,970	$1,198	43%	4	4	1	$449	✅	✅	❌	Y / Y	⭐️ 5 (17)

Return Metrics

293.51% 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)	$38,450	$76,901	$115,352	$153,803	$192,254	$384,509	$1,153,527
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	$38,450	$76,901	$115,352	$153,803	$192,254	$384,509	$1,153,527

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

293.51%

Payback Period Days

124

Return on Investment

293.51%

2380 N Leonard Rd

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$161,438

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,065/night at 52% occupancy.Projected nightly rate is $850/night at 52% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$161,541

Avg annual revenue

52%

Avg occupancy rate

$850

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

$40k

$145k

$245k

$355k

$38,451

Profit

Revenue

$161,438

Operating Expenses

$32,987

Operating Income

$128,451

Net Effective Rent

$90,000

Profit (Cash Flow)

$38,451

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

293.51%

Payback Period Days

124