BNBCalc Short Term Rental Rental Arbitrage Analysis 55513 Winged Foot, La Quinta, CA, 92253

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$56,248

Profit (Cash Flow)

$1,655

Cash on Cash Return

25.1%

Annual Revenue

$56,248

AirDNA projects $360/night at 82% occupancy ($107,820). Airbtics projects $308/night at 50% occupancy ($56,247). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,819	$53,300	$79,608	$102,861
Occupancy	42%	51%	60%	70%
Nightly Rate	$244	$275	$347	$384

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
PGA208 Brand New PGA West 2 Bed, 2 Bath w/ Loft	$58,902	$244	61%	2	2	2	$199	✅	✅	❌	Y / Y	⭐️ 5 (32)
PGA West walk to Stadium Course and Ernie's!	$61,202	$311	53%	2	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (24)
067439 2 BR Golf Resort Condo ~ 6 Mi to Polo Club!	$43,193	$175	51%	2	2	2	$258	✅	✅	❌	Y / Y	⭐️ 5 (33)
Desert Lotus by VARE \| Pool, Spa, BBQ, PGA West!	$64,933	$275	62%	2	2	1	$255	✅	✅	❌	Y / Y	⭐️ 5 (29)
Golfer Paradise! Brand New 2b/2b Home at PGA West	$47,298	$243	51%	2	2	3	$295	✅	✅	✅	Y / Y	⭐️ 5 (17)
Modern 2BD 2BA Retreat in PGA West Jewel~	$67,052	$384	43%	2	2	4	$200	✅	✅	❌	Y / Y	⭐️ 5 (6)
Gated PGA West 2023 New Build (EV Charger)	$46,307	$259	46%	2	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (23)
Desert Hideaway by VARE \| Pool+Spa, Golf, Fire Pit	$50,785	$261	49%	2	2	1	$255	✅	✅	❌	Y / Y	⭐️ 5 (19)
Desert Isle- Mtn Views, Pool, Spa, Golf Paradise!	$60,405	$332	46%	2	2	3	$294	✅	❌	❌	Y / Y	⭐️ 5 (20)
Desert Bliss by VARE \| 2Bd/2B + Loft, PGA West!	$54,851	$260	56%	2	2	1	$285	✅	✅	❌	Y / Y	⭐️ 5 (14)
PGA West LaQuinta Summer Rates Desert Getway	$61,155	$245	66%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (106)
Get Out of the House Special (#066218 - 2 bedroom)	$47,576	$155	77%	2	2	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (148)
PGA210 2Bed PGA West, Pool & Hot Tub Steps Away!	$58,481	$240	62%	2	2	2	$189	✅	✅	❌	Y / Y	⭐️ 5 (23)
Fiesta de la Luna by Arrivls - PGA West 2BR#260258	$50,477	$255	52%	2	2	3	$180	✅	✅	❌	Y / Y	⭐️ 5 (25)
Gorgeous La Quinta PGA WEST Getaway Home!	$66,242	$360	45%	2	2	4	$265	✅	❌	❌	Y / Y	⭐️ 5 (10)
12th Hole - PGA Arnold Palmer - 2bd - STR#245724	$86,328	$442	50%	2	2	4	$175	✅	✅	❌	Y / Y	⭐️ 5 (14)
Luxurious Condo w/ Mountain Views in NEW PGA West	$61,671	$393	41%	2	2	2	$280	✅	✅	✅	Y / Y	⭐️ 5 (17)
Desert Sapphire by VARE \| PGA West 2Bd/2B+Loft	$74,902	$275	70%	2	2	1	$285	✅	✅	❌	Y / Y	⭐️ 5 (15)
PGA West La Quinta - Festivals, Golf & Tennis	$61,372	$317	52%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (59)
PGA West 2 BD w bonus loft, Sleeps 6, Pool, Gym	$59,215	$269	54%	2	2	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (15)
Brand New 2 bedroom Jewel at the heart of PGA West	$77,104	$346	59%	2	2	1	$278	✅	❌	❌	Y / Y	⭐️ 5 (1)
PGAWest! 2bd+loft New Luxe!	$44,322	$312	37%	2	2	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (19)
Fabulous New PGA West 2Bd/2Ba + Bonus Room + XBox	$53,114	$234	58%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (30)
Golfers Retreat and Paradise PGA	$76,940	$350	59%	2	2	1	$300	✅	✅	❌	Y / Y	⭐️ 5 (27)
Quiet Condo on the Course	$30,524	$139	60%	2	2	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (8)
PGA WEST Whisper Rock #254648	$54,520	$392	38%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (8)
Tropical hacienda at PGA West	$53,915	$202	72%	2	2	1	$400	✅	✅	❌	Y / Y	⭐️ 5 (4)
Desert Lily–Charming Retreat at Signature PGA West	$51,373	$249	52%	2	2	3	$325	✅	✅	❌	Y / Y	⭐️ 5 (7)
PGA209 Spacious 2 Bedroom PGA West Signature Gem	$67,650	$266	65%	2	2	1	$179	✅	❌	❌	Y / Y	⭐️ 4.4 (5)
Luxury Villa: Golf, Pool & Mountain View Escape!	$50,117	$235	51%	2	2	2	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Live Your Best Life-PGA West! Signature Community!	$48,736	$327	39%	2	2.5	3	$345	✅	❌	❌	Y / Y	⭐️ 5 (8)
Casita Joya at PGA West La Quinta ID: 260432	$52,260	$284	48%	2	2	1	$263	✅	❌	✅	Y / Y	⭐️ 5 (3)
Casita Joya by VARE: PGA West 2Bd/2B+Loft	$96,897	$353	75%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (7)
Casa Del Sol-Golfer's Paradise	$106,872	$292	100%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)

Return Metrics

25.08% 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)	$1,655	$3,310	$4,966	$6,621	$8,276	$16,553	$49,661
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	$1,655	$3,310	$4,966	$6,621	$8,276	$16,553	$49,661

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.08%

Payback Period Days

1456

Return on Investment

25.08%

55513 Winged Foot La Quinta, California, 92253

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

La Quinta

Zoning

Laws

$56,248

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $360/night at 82% occupancy.Projected nightly rate is $308/night at 50% occupancy.

Occupancy Rate

Top 58% 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.

$57,429

Avg annual revenue

50%

Avg occupancy rate

$308

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

$55k

$85k

$125k

$1,655

Profit

Revenue

$56,248

Operating Expenses

$19,312

Operating Income

$36,935

Net Effective Rent

$35,280

Profit (Cash Flow)

$1,655

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

25.08%

Payback Period Days

1456