BNBCalc Short Term Rental Investment Analysis 1133 Somera Rd, Los Angeles, CA, 90077

3 bed • 3 bath • 6 guests • $3,043,000

BNB

Calc

Annual Revenue

$121,867

Profit (Cash Flow)

$62,219

Cap Rate

3.0%

Annual Revenue

$121,867

AirDNA projects $560/night at 76% occupancy ($155,447). Airbtics projects $498/night at 67% occupancy ($121,867). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 67% occupancy rate, $498 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,270	$109,522	$181,627	$253,640
Occupancy	55%	68%	83%	90%
Nightly Rate	$300	$426	$584	$757

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bel air Hideaway	$93,814	$712	36%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Luxury Home with Stunning Views and Fire Pit	$204,083	$1,049	52%	3	2.5	1	$295	❌	❌	✅	Y / Y	⭐️ 5 (89)
Beverly Hills Mid-Century Modern Canyon Living	$119,998	$332	95%	3	3	7	$300	❌	❌	❌	Y / Y	⭐️ 5 (133)
Spacious Private House near Beverly Hills	$142,124	$393	98%	3	2	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (265)
Amazing Unit & Perfect Location!	$107,169	$337	85%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (57)
$5MM Luxurious Stylish Home In Beverly Hills	$136,036	$591	61%	3	3	30	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
Majestic Home In Westwood w/ Jacuzzi & Grill!	$138,530	$582	63%	3	3	1	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (44)
Charming Beverly Hills Oasis	$228,626	$747	83%	3	2	5	$350	✅	❌	✅	Y / Y	⭐️ 5 (59)
Entire home near UCLA!	$230,423	$708	87%	3	3.5	3	$265	❌	❌	❌	Y / Y	⭐️ 5 (40)
Spacious 3BR/3BA Home in Vibrant Koreatown	$44,135	$199	54%	3	3	2	$265	❌	❌	❌	Y / Y	⭐️ 5 (8)
West LA+Beverly Hills+UCLA+SaMo Large Home+Parking	$77,793	$258	77%	3	3	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (56)
Spacious Modern New Construction Home with Yard	$118,541	$386	80%	3	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (126)
Experience Luxury Living: Westwood Home - UCLA!	$154,153	$577	71%	3	2	1	$250	❌	✅	✅	Y / Y	⭐️ 4.6 (17)
Luxurious Westside Townhome with Views and Parking	$165,523	$675	67%	3	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spacious 3BR Apt Near Century City Mall + Parking!	$114,778	$320	98%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
West LA family home	$118,945	$503	64%	3	2	3	$130	❌	✅	❌	Y / Y	⭐️ 5 (25)
Comfortable 3BR with Serene Private Pool - CAL1	$41,033	$303	37%	3	1	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (4)
Century City Retreat with High Ceilings	$120,462	$477	69%	3	3	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (120)
Charming house walkable to UCLA	$122,112	$382	87%	3	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (2)
3BR/2BA Home with Charming Gazebo-65th-WW	$90,675	$293	77%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (3)
Beverly Hills Home	$186,110	$565	90%	3	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
The hideaway in Beverly Hills	$101,148	$564	49%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (13)
Private house in Westwood Village	$65,369	$235	76%	3	2	30	$195	❌	❌	❌	Y / Y	⭐️ 5 (52)
Romantic Bel Air Escape w/ Pool & Views by Maimon	$303,048	$1,725	48%	3	4	7	$625	✅	✅	❌	Y / Y	⭐️ 4 (4)
3-Bedroom Haven with Pool & Lush Backyard - FR	$46,389	$325	39%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
3BR Apt in Brentwood by Just Bring Your Toothbrush	$62,313	$227	75%	3	2	30	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Cozy Beverly Hills Getaway, 10 m by foot to Rodeo!	$60,200	$280	56%	3	2	2	$139	❌	❌	✅	Y / Y	⭐️ 4.5 (93)
Gorgeous Bel Air Home W/ Family Fun Pool Near UCLA	$208,193	$849	67%	3	3.5	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Mediterranean Villa in Bel Air	$174,286	$1,221	39%	3	3.5	30	$450	✅	✅	❌	Y / Y	⭐️ 0 (0)
Teakhaus — Scenic City & Ocean Views in Brentwood	$47,565	$216	59%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 5 (70)
charming 3 bedroom luxury house, walk to UCLA	$131,378	$641	56%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Beverly Hills 3 bedrooms with pool and yoga area	$110,595	$496	60%	3	3	3	$230	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Belairbnb- like a 5 star Bel Air hotel	$116,724	$476	67%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
Rare 3bed/2ba in 90210 Bev Hills	$39,178	$223	48%	3	2	30	$300	❌	❌	✅	Y / N	⭐️ 0 (0)
Furnished 3 beds Century City with views & garage	$90,497	$317	78%	3	3.5	30	$500	❌	❌	✅	Y / Y	⭐️ 5 (3)
T108 - 3 beds 2 baths 5 min drive to Beverly Hills	$82,266	$247	91%	3	2	31	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Super Beautiful Fully Renovated by Santa Monica	$120,956	$459	72%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
T201 - Large and cozy 3 Bedroom 2 Bath + parking	$65,472	$208	86%	3	2	31	$350	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Penthouse Three Bedrooms 3 Baths	$125,189	$387	86%	3	3	1	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (4)

Return Metrics

1.97% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$62,218	$124,437	$186,656	$248,875	$311,094	$622,188	$1,866,565
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$3,043,000	$3,043,000	$3,043,000	$3,043,000	$3,043,000	$3,043,000	$3,043,000
Property Appreciation	$91,290	$185,318	$282,168	$381,923	$484,671	$1,046,537	$4,343,159
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.97%

Cap Rate

3.03%

Return on Investment

4.88%

1133 Somera Rd Los Angeles, California, 90077

3 bed • 3 bath • 6 guests

Purchase Price

Est. $14,595/mo

Inquire about this property

Contact Agent

$3,043,000

Zestimate

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$62,218

Annual Profit

3.0%

Cap Rate

2.0%

Cash on Cash

$121,867

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $560/night at 76% occupancy.Projected nightly rate is $498/night at 67% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$118,613

Avg annual revenue

67%

Avg occupancy rate

$498

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

$40k

$125k

$210k

$305k

$62,219

Profit

Revenue

$121,867

Operating Expenses

$29,523

Operating Income

$92,345

Mortgage & Taxes

$30,126

Profit (Cash Flow)

$62,219

$3,051,750

Cash Investment

Down Payment

$3,043,000

Renos & Furnishing

$8,750

Total

$3,051,750

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.97%

Cap Rate

3.03%

Return on Investment

4.88%

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

Deductible property tax

$30,126

Your total deduction

$271,175

Your adjusted annual income

$150,000 - $271,175 = -$121,175

Taxes on -$121,175 (30%)

-$36,353

Your old tax bill

$45,000

Your new tax bill

-$36,353

Estimated tax savings

$81,353

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:

0.26 sqft

Year built:

1962

Size:

2,840 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.26 sqft

Building area: 2,840 sqft

Garage: Yes

Heating:

Pool: Yes

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: GarageAttached

Amenities: -

Price per square foot: $1,071

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4369031003

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $2,960,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $3,043,000

Schools

Middle School: Emerson Community Charter School with 5/10 star rating
High School: University Senior High School Charter with 6/10 star rating