BNBCalc Short Term Rental Investment Analysis 1105 Alta Loma Rd, West Hollywood, CA 90069

1 bed • 1 bath • 3 guests • $3,999

BNB

Calc

Annual Revenue

$74,802

Profit (Cash Flow)

$51,128

Cap Rate

1285.3%

Annual Revenue

$74,802

AirDNA projects $320/night at 64% occupancy ($74,801). Airbtics projects $162/night at 61% occupancy ($36,093). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 64% occupancy rate, $320 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,216	$33,684	$43,982	$64,999
Occupancy	49%	59%	65%	83%
Nightly Rate	$138	$152	$178	$206

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 1bdr in WeHo (parking, gym, rooftop,)	$80,341	$262	82%	1	1	5	$100	❌	✅	✅	Y / Y	⭐️ 4.9 (22)
Bright 1 Bedroom with Parking. West Hollywood.	$18,699	$131	39%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
COMFY 1BR apartment in the vibrant Los Angeles.	$63,779	$159	100%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Bright West Hollywood one Bedroom Apartment.	$20,559	$137	41%	1	1	30	$70	✅	❌	❌	Y / Y	⭐️ 5 (2)
1BR WeHo Melrose Place Condo with Parking	$30,459	$146	57%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 4 (3)
Beautiful one bedroom condo with a large balcony	$32,678	$144	62%	1	1	31	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)
Luxury condo in prime West Hollywood location	$35,372	$179	54%	1	2	31	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (16)
★ Bright and Spacious Condo in West Hollywood ★	$22,059	$88	66%	1	1	30	$300	❌	❌	❌	Y / Y	⭐️ 4 (8)
1115/306 - WEHO - LUXURY 2 BEDS (1B1B)	$32,245	$175	48%	1	1	30	$175	✅	❌	✅	Y / Y	⭐️ 5 (8)
1bedroom apt in amazing location	$46,116	$200	63%	1	1	2	$0	✅	✅	❌	Y / N	⭐️ 4 (1)

Return Metrics

988.97% 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)	$51,127	$102,255	$153,383	$204,511	$255,639	$511,279	$1,533,838
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$39	$80	$125	$172	$222	$521	$3,199
Down Payment	$799	$799	$799	$799	$799	$799	$799
Property Appreciation	$119	$243	$370	$501	$636	$1,375	$5,707
Total Return	$52,087	$103,380	$154,679	$205,985	$257,298	$513,976	$1,543,545

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

988.97%

Cap Rate

1,285.26%

Return on Investment

992.05%

1105 Alta Loma Rd West Hollywood, CA, 90069

1 bed • 1 bath • 3 guests

Purchase Price

Est. $19/mo

This property is for sale!

Contact Agent

14131

Airbnb Investor Score

$51,127

Annual Profit

1285.3%

Cap Rate

989.0%

Cash on Cash

$74,802

Annual Revenue

BNBCalc predicts this property will get $162 per night with 61% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$38,230

Avg annual revenue

61%

Avg occupancy rate

$162

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

$40k

$60k

$80k

$51,128

Profit

Revenue

$74,802

Operating Expenses

$23,404

Operating Income

$51,398

Mortgage & Taxes

$270

Profit (Cash Flow)

$51,128

$5,170

Cash Investment

Down Payment

$800

Renos & Furnishing

$4,250

Closing Costs

$120

Total

$5,170

DSCR Ratio

Strong

190.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

988.97%

Cap Rate

1,285.26%

Return on Investment

992.05%

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

$190

Deductible property tax

$40

Your total deduction

-$50,145

Your adjusted annual income

$150,000 - -$50,145 = $200,145

Taxes on $200,145 (30%)

$60,044

Your old tax bill

$45,000

Your new tax bill

$60,044

Estimated tax savings

-$15,044

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -