BNBCalc Short Term Rental Investment Analysis 10951 National Blvd 303, Los Angeles, CA 90064

2 bed • 2 bath • 6 guests • $5,932

BNB

Calc

Annual Revenue

$57,460

Profit (Cash Flow)

$35,910

Cap Rate

612.1%

Annual Revenue

$57,460

AirDNA projects $292/night at 65% occupancy ($69,323). Airbtics projects $228/night at 69% occupancy ($57,460). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 69% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,035	$68,151	$80,230	$87,255
Occupancy	53%	68%	92%	95%
Nightly Rate	$218	$225	$246	$252

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous Guest Suite by Venice, Santa Monica & LAX	$72,941	$178	95%	2	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.9 (429)
20 mins to LAX short walk to local Venice shops	$59,547	$240	59%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (284)
Spacious Apt mins to Eateries, Beach & Studios	$64,729	$250	64%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (286)
15 mins to Beaches, Walk Score 89, Parking + Patio	$71,574	$248	73%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (312)
California Dreamin’	$82,660	$218	92%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
2 Bdrm Culver (1st Floor)	$31,594	$222	35%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (272)
Lovely house with private yard & parking.	$84,791	$218	93%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (240)
Venice Beach 2 Bedroom	$41,532	$211	51%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.2 (24)
LA Modern Luxury Designer House (Venice Boulevard)	$109,439	$273	100%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (175)

Return Metrics

456.61% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,910	$71,820	$107,730	$143,640	$179,551	$359,102	$1,077,306
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,745	$4,745	$4,745	$4,745	$4,745	$4,745	$4,745
Down Payment	$1,186	$1,186	$1,186	$1,186	$1,186	$1,186	$1,186
Property Appreciation	$177	$361	$550	$744	$944	$2,040	$8,466
Total Return	$42,020	$78,113	$114,212	$150,317	$186,427	$367,074	$1,091,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

456.61%

Cap Rate

612.1%

Return on Investment

459.62%

10951 National Blvd 303 Los Angeles, CA, 90064

2 bed • 2 bath • 6 guests

Purchase Price

Est. $28/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

6669

Airbnb Investor Score

$35,910

Annual Profit

612.1%

Cap Rate

456.6%

Cash on Cash

$57,460

Annual Revenue

This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 65% occupancy.Projected nightly rate is $228/night at 69% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$64,572

Avg annual revenue

69%

Avg occupancy rate

$228

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

$25k

$55k

$80k

$110k

$35,910

Profit

Revenue

$57,460

Operating Expenses

$21,150

Operating Income

$36,310

Mortgage & Taxes

$400

Profit (Cash Flow)

$35,910

$7,864

Cash Investment

Down Payment

$1,186

Renos & Furnishing

$6,500

Closing Costs

$178

Total

$7,864

DSCR Ratio

Strong

90.74

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

456.61%

Cap Rate

612.1%

Return on Investment

459.62%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$282

Deductible property tax

$59

Your total deduction

-$34,426

Your adjusted annual income

$150,000 - -$34,426 = $184,426

Taxes on $184,426 (30%)

$55,328

Your old tax bill

$45,000

Your new tax bill

$55,328

Estimated tax savings

-$10,328

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -