BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 44593 Roundtable St, Indio, CA, 92201

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$62,413

Profit (Cash Flow)

-$18,733

Cash on Cash Return

-176.7%

Annual Revenue

$62,413

AirDNA projects $505/night at 48% occupancy ($88,535). Airbtics projects $356/night at 48% occupancy ($62,412). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 48% occupancy rate, $356 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,701$64,816$96,257$121,758
Occupancy34%48%63%69%
Nightly Rate$286$355$402$456

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Endless Games & Amenities! Golf, Pool, Fitness!

No image available

$83,678
$289
72%
422$300✅✅✅Y / Y⭐️ 5 (66)
Pool and Spa. BBQ. Close to Coachella. EV Charger

No image available

$55,380
$279
52%
422$175✅✅❌Y / Y⭐️ 5 (136)
Backyard Pool Oasis @ the Tulum House

No image available

$58,035
$321
46%
421$199✅✅❌Y / Y⭐️ 5 (71)
INDIO OASIS - Pool w/ Baja Shelf/Spa & King Beds

No image available

$65,802
$372
47%
423$200✅✅❌Y / Y⭐️ 5 (56)
Oasis House | Gated Pool+Spa

No image available

$78,241
$330
63%
433$325✅✅✅Y / Y⭐️ 5 (37)
The Hidden Gem | Large Entertainers Backyard

No image available

$64,587
$361
47%
423$250✅✅✅Y / Y⭐️ 5 (102)
4BR|5Star|Sleeps12|SaltWaterPool|GameRm|Divingbrd

No image available

$77,761
$266
65%
42.52$450✅✅❌Y / Y⭐️ 5 (86)
Indio Paradise: 4 bedrooms w/Resort-like Pool

No image available

$50,015
$409
31%
421$300✅✅✅Y / Y⭐️ 5 (41)
Private Home in Indio | Firepit | Spa | BBQ | Pool

No image available

$69,149
$293
55%
432$390✅✅✅Y / Y⭐️ 5 (38)
New+Modern/Pool/Spa/Gameroom/Poker/Massage chair

No image available

$125,962
$436
77%
421$280✅✅✅Y / Y⭐️ 5 (84)
Tiki Paradise Retreat*Amazing Pool & Spa*Fire pit*

No image available

$179,891
$569
86%
432$395✅✅❌Y / Y⭐️ 5 (71)
4-Bedroom w/ Private Pool 3.6 miles from Coachella

No image available

$57,192
$224
67%
423$250✅✅✅Y / Y⭐️ 5 (137)
Desert Dream: Large Pool. Getaway

No image available

$47,609
$271
48%
422$0✅✅❌Y / Y⭐️ 5 (40)
Amazing updated Indio oasis with saltwater pool

No image available

$53,004
$277
49%
422$275✅❌✅Y / Y⭐️ 5 (64)
Big pool, Game room, King bed, No Cleaning Fee!

No image available

$110,349
$450
67%
432$0✅❌✅Y / Y⭐️ 5 (96)
Indio Oasis Heated Salt Water Pool & Self Check-In

No image available

$46,173
$383
31%
422$150✅❌✅Y / Y⭐️ 5 (19)
10 mins to Coachella - Pool/Spa, Billiards, Games

No image available

$58,175
$371
39%
422$270✅✅✅Y / Y⭐️ 5 (68)
Sunny Palms by AvantStay | Near Empire Polo Club

No image available

$81,765
$294
73%
432$225✅✅✅Y / Y⭐️ 5 (40)
Karaoke-Arcade Room Pool&SPA, B-Ball/Pickleball Ct

No image available

$92,018
$678
36%
422$350✅✅❌Y / Y⭐️ 5 (53)
Desert Escape - Heated saltwater pool & firepit

No image available

$96,225
$380
65%
422$250✅❌✅Y / Y⭐️ 5 (30)
The Nottingham House

No image available

$69,899
$364
50%
421$200✅✅✅Y / Y⭐️ 4.8 (29)
Lux Desert Oasis Pool Spa Fire Pit Games

No image available

$75,052
$396
50%
421$270✅✅❌Y / Y⭐️ 5 (118)
Free heated pool &SPA service, King bed suites

No image available

$51,232
$316
43%
432$250✅✅✅Y / Y⭐️ 4.8 (62)
Ultra Private House in Indio

No image available

$81,809
$716
30%
451$375✅✅✅Y / Y⭐️ 5 (11)
Spacious 4 Bedroom Residential Home

No image available

$40,716
$167
62%
423$199❌❌❌Y / Y⭐️ 5 (58)
Pool and Putting Green | 4BR Mountain View

No image available

$36,998
$200
42%
422$249✅❌❌Y / Y⭐️ 5 (19)
Agua Hermosa w/Pool and Spa Home with Games

No image available

$89,527
$401
61%
423$0✅❌✅Y / Y⭐️ 5 (7)
Modern Desert Home w/Spacious Pool-4bdr 2 bath

No image available

$92,343
$369
68%
423$250✅❌❌Y / Y⭐️ 5 (41)
Cozy 4B Indio Retreat with Pool, BBQ, and Fire Pit

No image available

$43,188
$295
40%
422$0✅❌❌Y / Y⭐️ 4.5 (6)
Palm Luxe Estate: Luxury Desert Retreat with Pool

No image available

$61,283
$299
56%
422$0✅✅❌Y / Y⭐️ 5 (12)
4BR Oasis w/ Heated Pool/Spa, Near Coachella & PSP

No image available

$72,058
$219
69%
422$200✅✅✅Y / Y⭐️ 5 (152)
Spacious Modern Escape W/ Pool!

No image available

$63,164
$349
42%
431$200✅❌✅Y / Y⭐️ 5 (175)
Home w/ Private Pool & Game Room in Indio!

No image available

$57,177
$267
52%
432$294✅❌✅Y / Y⭐️ 5 (51)

Return Metrics

-176.72% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$18,732-$37,465-$56,198-$74,931-$93,663-$187,327-$561,983
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-$18,732-$37,465-$56,198-$74,931-$93,663-$187,327-$561,983

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-176.72%

Payback Period Days

0

Return on Investment

-176.72%

property-location

44593 Roundtable St Indio, California, 92201

4 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Indio

Zoning


Laws

$62,413

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $505/night at 48% occupancy ($88,535.14). Airbtics projects $356/night at 48% occupancy ($62,412).

Top 51% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$66,200

Avg annual revenue

48%

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

$20k

$75k

$125k

$180k

Sign up to see the data on 40 all comparables

-$18,733

Profit

Revenue

$62,413

Operating Expenses

$20,114

Operating Income

$42,299

Net Effective Rent

$61,032

Profit (Cash Flow)

-$18,733

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-176.72%

Payback Period Days

0