$375,000
Avg. Purchase Price
$225
Avg. Nightly Rate
48%
Avg. Occupancy
desert
Market Type
Joshua Tree has become an Instagram-famous desert getaway. Unique architecture and stargazing attract couples and creatives seeking desert aesthetics.
Property Details
$
Financing
%
%
years
Expected Income
$
%
nights
%
Need better revenue assumptions?
Operating Expenses
$
$
$
$
$
%
%
Monthly Cash Flow
$367
Annual Cash Flow
$4,409
Cash-on-Cash Return
4.2%
Cap Rate
7.2%
Break-Even Occupancy
43%
Viable deal
Main cushion: break-even is 5 pts below modeled occupancy.
Comparing multiple properties?
Compare 5 deals side by side. One-time purchase, $29.
Joshua Tree STR Market Highlights
- 1Instagram-famous desert destination
- 2Unique architectural properties command premiums
- 3Stargazing and national park proximity
- 4Los Angeles day-trip and weekend market
Seasonality in Joshua Tree
Spring (March-May) and fall (October-November) are peak. Summer is too hot, winter nights are cold.
Analyze for VRBO Instead
Model this property with VRBO's 5% commission plus processing assumption.
Joshua Tree STR Regulations
San Bernardino County requires STR registration and has occupancy limits. Some areas have moratoriums.
View Full RegulationsNearby Markets
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Exploring other markets?
View All MarketsMarket averages are estimates for educational purposes only. See full disclaimer