BNBCalc Short Term Rental Rental Arbitrage Analysis 2881 N Cypress Rd, Palm Springs, CA, 92262

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$99,902

Profit (Cash Flow)

-$3,086

Cash on Cash Return

-28.4%

Annual Revenue

$99,902

AirDNA projects $561/night at 52% occupancy ($106,548). Airbtics projects $526/night at 52% occupancy ($99,901). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $526 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,143	$99,934	$149,577	$226,458
Occupancy	37%	53%	66%	78%
Nightly Rate	$413	$507	$604	$767

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Palm Springs Getaway	$114,398	$857	36%	4	2.5	2	$295	✅	✅	✅	Y / Y	⭐️ 5 (128)
Resort style Villa w/ views, pool, spa and golf	$73,298	$403	44%	4	3	3	$349	✅	✅	❌	Y / Y	⭐️ 5 (54)
PS Sunrise: Views, Games and Poolside Life at Its	$134,527	$597	56%	4	3	1	$674	✅	✅	✅	Y / Y	⭐️ 5 (10)
The Perfect 4 Bedroom House To Entertain Every Age	$113,350	$636	48%	4	2	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (136)
Yellowjacket by AvantStay \| STR Permit#5161	$108,569	$418	68%	4	2	3	$375	✅	✅	✅	Y / Y	⭐️ 5 (51)
Palm Springs Oasis: Newly Reno with Pool	$79,658	$510	42%	4	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (60)
PS PLAYGROUND-Putting-ChippingHorseshoePoolTable	$229,117	$766	80%	4	3	4	$395	✅	✅	✅	Y / Y	⭐️ 5 (121)
PS I Love You	$98,929	$315	83%	4	2	3	$245	✅	❌	✅	Y / Y	⭐️ 5 (51)
The Golden Lip Luxury Home!	$148,277	$440	89%	4	2	3	$260	✅	✅	✅	Y / Y	⭐️ 4.5 (53)
Pearl Gardens \| Mountain View Pool, Spa & Garden	$150,316	$555	74%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (31)
Lovely PS Home w Huge Yard, Pool+Spa, Peloton	$165,363	$1,187	38%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (50)
Palm Springs Poolside Oasis Near Downtown!	$63,261	$404	42%	4	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (125)
MidCentury Iconic w/Casita & Mtn Views	$128,448	$780	42%	4	3	4	$300	✅	✅	✅	Y / Y	⭐️ 5 (17)
Sun Haven Escape - 4 Bd/3Ba Designer Home!	$73,447	$396	49%	4	3	3	$554	✅	✅	✅	Y / Y	⭐️ 5 (26)
Modern Desert Oasis with New Pool and Spa Area	$114,880	$516	60%	4	2.5	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (84)
"TIKI DUNES - #1 Palm Springs Magical Escape"	$102,340	$467	59%	4	2	2	$185	✅	✅	✅	Y / Y	⭐️ 5 (130)
30% Off May! Beautiful Private Pool & Spa Retreat	$89,806	$414	57%	4	3	1	$425	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Luxurious Palm Springs Villa w/Pool & Game Room	$95,005	$507	50%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (107)
Relax Poolside W/Stunning Views & Private Casita	$100,617	$451	60%	4	3	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (113)
Four Bedroom Palm Spring hideaway with Pool & Spa	$106,425	$479	59%	4	2	4	$225	✅	✅	❌	Y / Y	⭐️ 5 (41)
Limonata Family/Group Estate	$151,366	$591	66%	4	4	3	$375	✅	✅	✅	Y / Y	⭐️ 5 (93)
Bellamy Home	$106,991	$372	78%	4	2	7	$200	✅	✅	❌	Y / Y	⭐️ 5 (156)
Four bedroom oasis with pool & hot tub!	$57,322	$410	38%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (30)
Desert Escape Central & Spacious + Pool & Spa!	$73,420	$340	59%	4	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
2 Living Rooms \| Fireplace \| Yoga Deck \| Spa Heat	$152,183	$693	60%	4	2	365	$300	✅	✅	❌	Y / Y	⭐️ 5 (154)
The Tiki Weekend Funhouse A MidMod PS Getaway	$152,249	$552	74%	4	2.5	4	$250	✅	✅	✅	Y / Y	⭐️ 5 (14)
Modern Desert Oasis with Sweeping Mountain Views	$97,348	$429	62%	4	3	4	$0	✅	✅	✅	Y / Y	⭐️ 5 (11)
Palm Springs Paradise: Relax and Recharge in Style	$78,408	$579	37%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Modern Desert Oasis with Sweeping Mountain Views	$172,993	$628	75%	4	3	4	$300	✅	✅	✅	Y / Y	⭐️ 4.9 (59)
Casa Santa Fe - A splash of Southwestern soul in P	$37,044	$214	40%	4	3	1	$409	✅	✅	❌	Y / Y	⭐️ 5 (1)
Gorgeous Mountain Views with pool and hot tub	$64,056	$450	36%	4	2	29	$225	✅	✅	✅	Y / Y	⭐️ 4.6 (5)
The Golden Lip A Palm Springs Luxury Home	$64,127	$190	86%	4	2	3	$310	✅	✅	✅	Y / Y	⭐️ 5 (285)
The Ivy - Pool, Jacuzzi, and Pet Friendly!	$115,911	$447	70%	4	3	4	$349	✅	✅	✅	Y / Y	⭐️ 4.9 (10)

Return Metrics

-28.43% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,085	-$6,171	-$9,256	-$12,342	-$15,428	-$30,856	-$92,569
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	-$3,085	-$6,171	-$9,256	-$12,342	-$15,428	-$30,856	-$92,569

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28.43%

Payback Period Days

Return on Investment

-28.43%

2881 N Cypress Rd Palm Springs, CA, 92262

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Palm Springs

Zoning

Laws

$99,902

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $561/night at 52% occupancy.Projected nightly rate is $526/night at 52% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$100,036

Avg annual revenue

52%

Avg occupancy rate

$526

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

$100k

$160k

$230k

-$3,086

Profit

Revenue

$99,902

Operating Expenses

$24,987

Operating Income

$74,914

Net Effective Rent

$78,000

Profit (Cash Flow)

-$3,086

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-28.43%

Payback Period Days