STR Deal Analyzer

~~$440,000~~ $439,000

8500 S Samel Rd

Morongo Valley, CA 92256

1 bd1 ba936 sqftMorongo Valley🌵 Desert

Mo. Revenue(breakeven $4,017)+$6,792/mo

PITI (mtg+tax+ins)-$2,702/mo

Utilities-$391/mo

Cleaning (23%)-$1,562/mo

Pool service$0/mo

Net Cash Flow+$2,137/mo

Cash-on-Cash Return

+14.9%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$48,204/yr

Startup Costs

Down Payment (30%)$131,700

Furnishing ($16/sqft)$14,976

Buyer's Agent (2.5%)$10,975

Closing Costs (est. 2%)$8,780

Supplemental Tax (1.25%)$5,488

Remodel Budget

Total Cash In$171,918

$498,000

1564 Luna Mesa Rd

Yucca Valley, CA 92284

2 bd2 ba792 sqftYucca Valley🌵 Desert📅 47d

Mo. Revenue(breakeven $4,454)+$6,417/mo

PITI (mtg+tax+ins)-$3,038/mo

Utilities-$391/mo

Cleaning (23%)-$1,476/mo

Pool service$0/mo

Net Cash Flow+$1,512/mo

Cash-on-Cash Return

+9.5%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$53,443/yr

Startup Costs

Down Payment (30%)$149,400

Furnishing ($16/sqft)$12,672

Buyer's Agent (2.5%)$12,450

Closing Costs (est. 2%)$9,960

Supplemental Tax (1.25%)$6,225

Remodel Budget

Total Cash In$190,707

~~$359,000~~ $319,000

290 Bluegrass Rd

Twentynine Palms, CA 92277

3 bd1 ba1,451 sqft29 Palms🌵 Desert

Mo. Revenue(breakeven $3,129)+$4,282/mo

PITI (mtg+tax+ins)-$2,018/mo

Utilities-$391/mo

Cleaning (23%)-$985/mo

Pool service$0/mo

Net Cash Flow+$888/mo

Cash-on-Cash Return

+7.8%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$37,546/yr

Startup Costs

Down Payment (30%)$95,700

Furnishing ($16/sqft)$23,216

Buyer's Agent (2.5%)$7,975

Closing Costs (est. 2%)$6,380

Supplemental Tax (1.25%)$3,988

Remodel Budget

Total Cash In$137,258

~~$295,000~~ $285,000

346 San Bernardino Ave

Sugarloaf, CA 92386

2 bd1 ba608 sqftBig Bear🏔️ Big Bear📅 161d

Mo. Revenue(breakeven $2,877)+$3,683/mo

PITI (mtg+tax+ins)-$1,824/mo

Utilities-$391/mo

Cleaning (23%)-$847/mo

Pool service$0/mo

Net Cash Flow+$621/mo

Cash-on-Cash Return

+6.7%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$34,526/yr

Startup Costs

Down Payment (30%)$85,500

Furnishing ($16/sqft)$9,728

Buyer's Agent (2.5%)$7,125

Closing Costs (est. 2%)$5,700

Supplemental Tax (1.25%)$3,562

Remodel Budget

Total Cash In$111,616

❤️ Favorites

0 properties

🌵 Desert

16 properties

🏔️ Big Bear

6 properties

~~$295,000~~ $285,000

346 San Bernardino Ave

Sugarloaf, CA 92386

2 bd1 ba608 sqftBig Bear📅 161d

Mo. Revenue(breakeven $2,877)+$3,683/mo

PITI (mtg+tax+ins)-$1,824/mo

Utilities-$391/mo

Cleaning (23%)-$847/mo

Pool service$0/mo

Net Cash Flow+$621/mo

Cash-on-Cash Return

+6.7%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$34,526/yr

Startup Costs

Down Payment (30%)$85,500

Furnishing ($16/sqft)$9,728

Buyer's Agent (2.5%)$7,125

Closing Costs (est. 2%)$5,700

Supplemental Tax (1.25%)$3,562

Remodel Budget

Total Cash In$111,616

~~$320,000~~ $280,000

845 Moreno Ln

Sugarloaf, CA 92386

2 bd1 ba1,248 sqftBig Bear📅 44d

Mo. Revenue(breakeven $2,840)+$2,803/mo

PITI (mtg+tax+ins)-$1,796/mo

Utilities-$391/mo

Cleaning (23%)-$645/mo

Pool service$0/mo

Net Cash Flow-$28/mo

Cash-on-Cash Return

-0.3%

📊 Revenue Assumption Avg of 5 comps

Annual Revenue

Breakeven Revenue$34,082/yr

Comp avg34% occ · $228 ADR

Startup Costs

Down Payment (30%)$84,000

Furnishing ($16/sqft)$19,968

Buyer's Agent (2.5%)$7,000

Closing Costs (est. 2%)$5,600

Supplemental Tax (1.25%)$3,500

Remodel Budget

Total Cash In$120,068

Comps (5)

50% occ$219 ADR$52.3K/yr

33% occ$266 ADR$33.4K/yr

25% occ$261 ADR$32.5K/yr

37% occ$182 ADR$26.4K/yr

24% occ$212 ADR$23.6K/yr

55% occ$230 ADR$58.7K/yr↗41% occ$206 ADR$38.8K/yr↗14% occ$236 ADR$14.8K/yr↗9% occ$278 ADR$11.3K/yr↗

$299,900

697 Villa Grove Ave

Big Bear City, CA 92314

2 bd1 ba750 sqftBig Bear📅 53d

Mo. Revenue(breakeven $2,987)+$2,575/mo

PITI (mtg+tax+ins)-$1,909/mo

Utilities-$391/mo

Cleaning (23%)-$592/mo

Pool service$0/mo

Net Cash Flow-$317/mo

Cash-on-Cash Return

-3.2%

📊 Revenue Assumption Avg of 4 comps

Annual Revenue

Breakeven Revenue$35,839/yr

Comp avg30% occ · $238 ADR

Startup Costs

Down Payment (30%)$89,970

Furnishing ($16/sqft)$12,000

Buyer's Agent (2.5%)$7,498

Closing Costs (est. 2%)$5,998

Supplemental Tax (1.25%)$3,749

Remodel Budget

Total Cash In$119,214

Comps (4)

20% occ$314 ADR$28.9K/yr↗30% occ$179 ADR$24.4K/yr↗19% occ$209 ADR$18.0K/yr↗20% occ$159 ADR$15.9K/yr↗

$199,888

909 E Big Bear Blvd

Big Bear City, CA 92314

2 bd1 ba480 sqftBig Bear📅 4d

Mo. Revenue(breakeven $2,247)+$1,817/mo

PITI (mtg+tax+ins)-$1,339/mo

Utilities-$391/mo

Cleaning (23%)-$418/mo

Pool service$0/mo

Net Cash Flow-$331/mo

Cash-on-Cash Return

-5.0%

📊 Revenue Assumption Avg of 4 comps

Annual Revenue

Breakeven Revenue$26,966/yr

Comp avg22% occ · $215 ADR

Startup Costs

Down Payment (30%)$59,966

Furnishing ($16/sqft)$7,680

Buyer's Agent (2.5%)$4,997

Closing Costs (est. 2%)$3,998

Supplemental Tax (1.25%)$2,499

Remodel Budget

Total Cash In$79,140

Comps (4)

$299,999

396 Kern Ave

Sugarloaf, CA 92386

2 bd1 ba720 sqftBig Bear

Mo. Revenue(breakeven $2,987)+$1,583/mo

PITI (mtg+tax+ins)-$1,909/mo

Utilities-$391/mo

Cleaning (23%)-$364/mo

Pool service$0/mo

Net Cash Flow-$1,081/mo

Cash-on-Cash Return

-10.9%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$35,846/yr

Startup Costs

Down Payment (30%)$89,999

Furnishing ($16/sqft)$11,520

Buyer's Agent (2.5%)$7,500

Closing Costs (est. 2%)$6,000

Supplemental Tax (1.25%)$3,750

Remodel Budget

Total Cash In$118,769

~~$325,000~~ $219,000

872 Hill Ln

Big Bear Lake, CA 92315

2 bd1 ba504 sqftBig Bear📅 56d

Mo. Revenue(breakeven $2,389)+$608/mo

PITI (mtg+tax+ins)-$1,448/mo

Utilities-$391/mo

Cleaning (23%)-$140/mo

Pool service$0/mo

Net Cash Flow-$1,371/mo

Cash-on-Cash Return

-19.1%

📊 Revenue Assumption Avg of 2 comps

Annual Revenue

Breakeven Revenue$28,665/yr

Comp avg7% occ · $262 ADR

Startup Costs

Down Payment (30%)$65,700

Furnishing ($16/sqft)$8,064

Buyer's Agent (2.5%)$5,475

Closing Costs (est. 2%)$4,380

Supplemental Tax (1.25%)$2,738

Remodel Budget

Total Cash In$86,356

Comps (2)

7% occ$385 ADR$10.7K/yr

7% occ$138 ADR$3.9K/yr

🏠 ADU

4 properties

$569,000

6888 Sunnyhill Rd

Joshua Tree, CA 92252

4 bd3 ba2,795 sqftJoshua Tree📅 52d

Mo. Revenue(breakeven $5,304)+$5,125/mo

PITI (mtg+tax+ins)-$3,443/mo

Utilities-$391/mo

Cleaning (23%)-$1,179/mo

Pool service-$250/mo

Net Cash Flow-$138/mo

Cash-on-Cash Return

-0.8%

📊 Revenue Assumption Airbnb verified

Annual Revenue

Breakeven Revenue$63,649/yr

Startup Costs

Down Payment (30%)$170,700

Furnishing ($16/sqft)Included (fully furnished)

Buyer's Agent (2.5%)$14,225

Closing Costs (est. 2%)$11,380

Supplemental Tax (1.25%)$7,112

Remodel Budget

Total Cash In$203,418

~~$620,000~~ $585,000

4537 Anita Ave

Yucca Valley, CA 92284

6 bd3 ba2,965 sqftMorongo

Mo. Revenue(breakeven $5,098)+$4,458/mo

PITI (mtg+tax+ins)-$3,534/mo

Utilities-$391/mo

Cleaning (23%)-$1,025/mo

Pool service$0/mo

Net Cash Flow-$492/mo

Cash-on-Cash Return

-2.3%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$61,170/yr

Startup Costs

Down Payment (30%)$175,500

Furnishing ($16/sqft)$47,440

Buyer's Agent (2.5%)$14,625

Closing Costs (est. 2%)$11,700

Supplemental Tax (1.25%)$7,312

Remodel Budget

Total Cash In$256,578

$259,000

69538 Jim Pine Rd #29

Twentynine Palms, CA 92277

6 bd4 ba1,170 sqft29 Palms📅 153d

Mo. Revenue(breakeven $2,317)+$1,800/mo

PITI (mtg+tax+ins)-$1,676/mo

Utilities-$391/mo

Cleaning (0%)-$0/mo

Pool service-$250/mo

Net Cash Flow-$517/mo

Cash-on-Cash Return

-5.6%

📊 Revenue Assumption Long-term rent est.

Annual Revenue

Breakeven Revenue$27,807/yr

Startup Costs

Down Payment (30%)$77,700

Furnishing ($16/sqft)$18,720

Buyer's Agent (2.5%)$6,475

Closing Costs (est. 2%)$5,180

Supplemental Tax (1.25%)$3,238

Remodel Budget

Total Cash In$111,312

$510,000

56367 Scandia Ln

Yucca Valley, CA 92284

1 bd2 ba994 sqftMorongo📅 763d

Revenue data not yet available

Breakeven Revenue$4,542/mo · $54,501/yr

Cash-on-Cash ReturnN/A

Startup Costs

Down Payment (30%)$153,000

Furnishing ($16/sqft)$15,904

Buyer's Agent (2.5%)$12,750

Closing Costs (est. 2%)$10,200

Supplemental Tax (1.25%)$6,375

Remodel Budget

Total Cash In$198,229

44% occ$316 ADR$53.6K/yr↗50% occ$231 ADR$48.5K/yr↗54% occ$160 ADR$39.0K/yr↗34% occ$337 ADR$34.3K/yr↗

🌴 Low Desert

1 properties

$315,000

1111 E Palm Canyon Dr #104

Palm Springs, CA 92264

1 bd1 ba525 sqftPalm Springs

Mo. Revenue(breakeven $3,629)+$3,654/mo

PITI (mtg+tax+ins)-$1,995/mo

HOA-$799/mo

Cleaning (23%)-$840/mo

Pool service$0/mo

Net Cash Flow+$19/mo

Cash-on-Cash Return

+0.2%

📊 Revenue Assumption Avg of 4 comps

Annual Revenue

Breakeven Revenue$43,549/yr

Comp avg45% occ · $261 ADR

Startup Costs

Down Payment (30%)$94,500

Furnishing ($16/sqft)$8,400

Buyer's Agent (2.5%)$7,875

Closing Costs (est. 2%)$6,300

Supplemental Tax (1.25%)$3,938

Remodel Budget

Total Cash In$121,012

Comps (4)

84% occ$360 ADR$117.9K/yr↗70% occ$338 ADR$99.1K/yr↗69% occ$291 ADR$84.3K/yr↗58% occ$245 ADR$62.0K/yr↗

🔴 Sold

10 properties

$399,000

SOLD

63300 Tilford Way

Joshua Tree, CA 92252

1 bd1 ba900 sqftJoshua Tree📅 1d

Mo. Revenue(breakeven $4,046)+$7,569/mo

PITI (mtg+tax+ins)-$2,474/mo

Utilities-$391/mo

Cleaning (23%)-$1,741/mo

Pool service-$250/mo

Net Cash Flow+$2,713/mo

Cash-on-Cash Return

+20.7%

📊 Revenue Assumption Avg of 4 comps

Annual Revenue

Breakeven Revenue$48,548/yr

Comp avg70% occ · $308 ADR

Startup Costs

Down Payment (30%)$119,700

Furnishing ($16/sqft)$14,400

Buyer's Agent (2.5%)$9,975

Closing Costs (est. 2%)$7,980

Supplemental Tax (1.25%)$4,988

Remodel Budget

Total Cash In$157,042

Comps (4)

86% occ$395 ADR$142.4K/yr↗68% occ$363 ADR$107.0K/yr↗58% occ$417 ADR$103.0K/yr↗72% occ$322 ADR$88.3K/yr↗

$499,000

SOLD

2351 N Cambria Ave

Landers, CA 92285

3 bd2 ba1,467 sqftLanders📅 6d

Mo. Revenue(breakeven $4,786)+$9,181/mo

PITI (mtg+tax+ins)-$3,044/mo

Utilities-$391/mo

Cleaning (23%)-$2,112/mo

Pool service-$250/mo

Net Cash Flow+$3,385/mo

Cash-on-Cash Return

+20.1%

📊 Revenue Assumption Avg of 4 comps

Annual Revenue

Breakeven Revenue$57,427/yr

Comp avg71% occ · $374 ADR

Startup Costs

Down Payment (30%)$149,700

Furnishing ($16/sqft)$23,472

Buyer's Agent (2.5%)$12,475

Closing Costs (est. 2%)$9,980

Supplemental Tax (1.25%)$6,238

Remodel Budget

Total Cash In$201,864

Comps (4)

$599,000

SOLD

69450 Amboy Rd

Twentynine Palms, CA 92277

4 bd2 ba1,303 sqft29 Palms

Mo. Revenue(breakeven $5,201)+$8,633/mo

PITI (mtg+tax+ins)-$3,614/mo

Utilities-$391/mo

Cleaning (23%)-$1,986/mo

Pool service$0/mo

Net Cash Flow+$2,643/mo

Cash-on-Cash Return

+13.5%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$62,410/yr

Startup Costs

Down Payment (30%)$179,700

Furnishing ($16/sqft)$20,848

Buyer's Agent (2.5%)$14,975

Closing Costs (est. 2%)$11,980

Supplemental Tax (1.25%)$7,488

Remodel Budget

Total Cash In$234,990

~~$399,000~~ $374,900

OFF MARKET

7276 Encina Rd

Joshua Tree, CA 92252

1 bd1 ba662 sqftJoshua Tree📅 118d

Mo. Revenue(breakeven $3,543)+$5,217/mo

PITI (mtg+tax+ins)-$2,337/mo

Utilities-$391/mo

Cleaning (23%)-$1,200/mo

Pool service$0/mo

Net Cash Flow+$1,289/mo

Cash-on-Cash Return

+10.7%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$42,514/yr

Startup Costs

Down Payment (30%)$112,470

Furnishing ($16/sqft)$10,592

Buyer's Agent (2.5%)$9,372

Closing Costs (est. 2%)$7,498

Supplemental Tax (1.25%)$4,686

Remodel Budget

Total Cash In$144,619

$710,000

SOLD

8729 Rockhaven Rd

Joshua Tree, CA 92252

1 bd1 ba968 sqftJoshua Tree

Mo. Revenue(breakeven $6,023)+$8,944/mo

PITI (mtg+tax+ins)-$4,247/mo

Utilities-$391/mo

Cleaning (23%)-$2,057/mo

Pool service$0/mo

Net Cash Flow+$2,250/mo

Cash-on-Cash Return

+10.0%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$72,274/yr

Startup Costs

Down Payment (30%)$213,000

Furnishing ($16/sqft)$15,488

Buyer's Agent (2.5%)$17,750

Closing Costs (est. 2%)$14,200

Supplemental Tax (1.25%)$8,875

Remodel Budget

Total Cash In$269,313

$315,000

OFF MARKET

50740 Santa Rosa Plz APT 2

La Quinta, CA 92253

1 bd1 ba682 sqftLa Quinta

Mo. Revenue(breakeven $3,099)+$2,367/mo

PITI (mtg+tax+ins)-$1,995/mo

Utilities-$391/mo

Cleaning (23%)-$544/mo

Pool service$0/mo

Net Cash Flow-$564/mo

Cash-on-Cash Return

-5.5%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$37,184/yr

Startup Costs

Down Payment (30%)$94,500

Furnishing ($16/sqft)$10,912

Buyer's Agent (2.5%)$7,875

Closing Costs (est. 2%)$6,300

Supplemental Tax (1.25%)$3,938

Remodel Budget

Total Cash In$123,524

~~$475,000~~ $470,000

SOLD

57920 Buena Vista Dr

Yucca Valley, CA 92284

3 bd2 ba1,600 sqftYucca Valley

Mo. Revenue(breakeven $4,246)+$2,992/mo

PITI (mtg+tax+ins)-$2,879/mo

Utilities-$391/mo

Cleaning (23%)-$688/mo

Pool service$0/mo

Net Cash Flow-$966/mo

Cash-on-Cash Return

-6.0%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$50,957/yr

Startup Costs

Down Payment (30%)$141,000

Furnishing ($16/sqft)$25,600

Buyer's Agent (2.5%)$11,750

Closing Costs (est. 2%)$9,400

Supplemental Tax (1.25%)$5,875

Remodel Budget

Total Cash In$193,625

~~$259,900~~ $245,000

SOLD

376 Riverside Ave

Sugarloaf, CA 92386

1 bd1 ba504 sqftBig Bear

Mo. Revenue(breakeven $2,581)+$1,642/mo

PITI (mtg+tax+ins)-$1,596/mo

Utilities-$391/mo

Cleaning (23%)-$378/mo

Pool service$0/mo

Net Cash Flow-$723/mo

Cash-on-Cash Return

-9.1%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$30,974/yr

Startup Costs

Down Payment (30%)$73,500

Furnishing ($16/sqft)$8,064

Buyer's Agent (2.5%)$6,125

Closing Costs (est. 2%)$4,900

Supplemental Tax (1.25%)$3,062

Remodel Budget

Total Cash In$95,652

$309,000

SOLD

446 Riverside Ave

Sugarloaf, CA 92386

1 bd1 ba573 sqftBig Bear

Mo. Revenue(breakeven $3,055)+$1,642/mo

PITI (mtg+tax+ins)-$1,961/mo

Utilities-$391/mo

Cleaning (23%)-$378/mo

Pool service$0/mo

Net Cash Flow-$1,088/mo

Cash-on-Cash Return

-10.9%

📊 Revenue Assumption AirROI est.

Annual Revenue

Breakeven Revenue$36,655/yr

Startup Costs

Down Payment (30%)$92,700

Furnishing ($16/sqft)$9,168

Buyer's Agent (2.5%)$7,725

Closing Costs (est. 2%)$6,180

Supplemental Tax (1.25%)$3,862

Remodel Budget

Total Cash In$119,636

$499,999

SOLD

1388 Jemez Trl

Landers, CA 92285

3 bd3 ba3,120 sqftLanders📅 238d

Revenue data not yet available

Breakeven Revenue$4,468/mo · $53,619/yr

Cash-on-Cash ReturnN/A

Startup Costs

Down Payment (30%)$149,999

Furnishing ($16/sqft)$49,920

Buyer's Agent (2.5%)$12,500

Closing Costs (est. 2%)$10,000

Supplemental Tax (1.25%)$6,250

Remodel Budget

Total Cash In$228,669

📍 Mesquite Competition

8 properties

3979 Dusty Mile Rd

Landers, CA 92285

Escape and Rejuvenate at K.B.'s Desert Cabin

Annual Revenue$20,500

ADR$149

Occupancy32%

Rating⭐ 4.9

Reviews195

Mo. Revenue$1,708

55125 Gleason Rd

Landers, CA 92285

Arcturus Landing - The brightest star in the desert

Annual Revenue$29,700

ADR$152

Occupancy47%

Rating⭐ 5.0

Reviews491

Mo. Revenue$2,475

GPS: 34.30113

-116.42657 (unlisted)

Watermelon Sugar, Joshua Tree - Top 5% - pool, spa

Annual Revenue$51,300

ADR$289

Occupancy43%

Rating⭐ 5.0

Reviews290

Mo. Revenue$4,275

Pool, Spa

2088 Acoma Trail

Landers, CA 92285

The Yucca Escape

Annual Revenue$57,500

ADR$170

Occupancy73%

Rating⭐ 4.9

Reviews156

Mo. Revenue$4,791

Pool, Hot Tub, Record Player, Hammock, Fire Pit

GPS: 34.30735

-116.44860 (unlisted)

Peaceful 2 Bedroom High Desert Getaway on 5 acres!

Annual Revenue$34,200

ADR$216

Occupancy36%

Rating⭐ 5.0

Reviews127

Mo. Revenue$2,850

3275 Dusty Mile Rd

Landers, CA 92285

Serene Retreat: Spa, Stars, Fire pit, Pet-friendly

Annual Revenue$39,300

ADR$228

Occupancy38%

Rating⭐ 4.9

Reviews179

Mo. Revenue$3,275

55150 Gleason Rd

Landers, CA 92285

Modern Desert Cabin-Hot Tub/Fire Pit/BBQ

Annual Revenue$37,200

ADR$168

Occupancy49%

Rating⭐ 5.0

Reviews221

Mo. Revenue$3,100

55960 Einstein Rd

Landers, CA 92285

Star Gazing | Outdoor Shower | Cowboy Pool | Spa

Annual Revenue$41,000

ADR$208

Occupancy44%

Rating⭐ 5.0

Reviews167

Mo. Revenue$3,416