BNBCalc Short Term Rental Investment Analysis 1100 S Hope St 1407, Los Angeles, CA 90015

1 bed • 1 bath • 3 guests • $640,000

BNB

Calc

Annual Revenue

$47,401

Profit (Cash Flow)

-$15,613

Cap Rate

4.3%

Annual Revenue

$47,401

AirDNA projects $206/night at 63% occupancy ($47,401). Airbtics projects $180/night at 47% occupancy ($30,899). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,709	$32,317	$38,752	$54,135
Occupancy	41%	47%	53%	59%
Nightly Rate	$157	$187	$199	$250

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
MODERN HIGH RISE W/ BEAUTIFUL VIEWS - DOWNTOWN LA!	$22,135	$144	42%	1	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Spacious Interior Designed Loft	$25,511	$170	41%	1	2	30	$200	❌	❌	❌	Y / N	⭐️ 5 (2)
📍DTLA Luxury Highrise📍	$50,230	$292	47%	1	1	30	$250	✅	✅	❌	Y / Y	⭐️ 5 (3)
#18Lovely Studio Apartment in Downtown Los Angeles	$12,297	$56	60%	1	1	30	$1	❌	❌	❌	Y / Y	⭐️ 5 (4)
Pinnacle of luxury living DTLA	$24,011	$205	32%	1	1	30	$200	✅	✅	❌	Y / N	⭐️ 5 (1)
Furnished Downtown LA Condo w/Front Desk Security	$21,571	$128	45%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 0 (0)
Modern DTLA Condo walking distance to Staples	$16,271	$117	38%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 3.8 (11)
Level Hope & Flower - Spacious 1BD Suite	$47,654	$210	62%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 4.3 (3)
DTLA, Crypto, L.A. Live Skyline Views Penthouse!	$54,944	$278	54%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 3.9 (6)
Level Hope & Flower- Classy One Bedroom Sky Home	$30,114	$187	44%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Level Hope & Flower - Beautiful One Bedroom Suite	$41,184	$194	58%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Level Hope & Flower - One Bedroom Suite & Office	$31,097	$177	48%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
SPACIOUS MODERN ONE BEDROOM WITH SKYLINE VIEW	$34,224	$187	50%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.2 (21)
Level Hope & Flower - Chic One Bedroom Suite	$26,845	$193	38%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Level Hope & Flower - Chic Studio Suite	$33,560	$173	53%	1	1	30	$0	✅	✅	✅	Y / Y	⭐️ 4 (2)

Return Metrics

-10.3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,613	-$31,226	-$46,839	-$62,452	-$78,065	-$156,131	-$468,395
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000
Down Payment	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Property Appreciation	$19,200	$38,976	$59,345	$80,325	$101,935	$220,106	$913,447
Total Return	$643,586	$647,749	$652,505	$657,872	$663,869	$703,974	$1,085,052

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.3%

Cap Rate

4.3%

Return on Investment

6.51%

1100 S Hope St 1407 Los Angeles, CA, 90015

1 bed • 1 bath • 3 guests

Purchase Price

Est. $3,070/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-32

Airbnb Investor Score

-$15,613

Annual Profit

4.3%

Cap Rate

-10.3%

Cash on Cash

$47,401

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $206/night at 63% occupancy.Projected nightly rate is $180/night at 47% occupancy.

Occupancy Rate

Top 1% of comparables

Avg Daily Rate

Top 21% of comparables

15 Airbnb Comparables

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

$31,443

Avg annual revenue

47%

Avg occupancy rate

$180

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

$10k

$25k

$40k

$55k

-$15,613

Profit

Revenue

$47,401

Operating Expenses

$19,842

Operating Income

$27,559

Mortgage & Taxes

$43,172

Profit (Cash Flow)

-$15,613

$151,450

Cash Investment

Down Payment

$128,000

Renos & Furnishing

$4,250

Closing Costs

$19,200

Total

$151,450

DSCR Ratio

Weak

0.64

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.3%

Cap Rate

4.3%

Return on Investment

6.51%

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

$30,375

Deductible property tax

$6,336

Your total deduction

$79,603

Your adjusted annual income

$150,000 - $79,603 = $70,397

Taxes on $70,397 (30%)

$21,119

Your old tax bill

$45,000

Your new tax bill

$21,119

Estimated tax savings

$23,881

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -