BNBCalc Short Term Rental Investment Analysis 11628 Montana Ave 209, Los Angeles, CA 90049

2 bed • 3 bath • 6 guests • $1,199,000

BNB

Calc

Annual Revenue

$74,236

Profit (Cash Flow)

-$29,976

Cap Rate

4.2%

Annual Revenue

$74,236

AirDNA projects $258/night at 53% occupancy ($49,943). Airbtics projects $271/night at 75% occupancy ($74,235). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,238	$71,995	$110,790	$154,687
Occupancy	67%	78%	85%	93%
Nightly Rate	$167	$247	$346	$443

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urban Luxury in Brentwood	$108,556	$364	79%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
UCLA \| Westwood Village. Resort-Style 2 Bedroom	$88,405	$244	96%	2	2	3	$99	✅	✅	✅	Y / Y	⭐️ 4.8 (84)
2 BR + 1 BA renovated, stylish spacious, 1 Parking	$158,319	$516	82%	2	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (71)
2 BD SAnTA MOniCA. North end, quiet close evrythg	$50,763	$202	64%	2	1	1	$100	❌	❌	❌	Y / N	⭐️ 4.7 (32)
Modern Comfort Retreat 2BD house in Santa Monica	$105,797	$351	79%	2	2	3	$280	❌	❌	✅	Y / Y	⭐️ 5 (33)
Two Bedroom POOL View, Brand NEW Designer Decor!	$135,183	$443	81%	2	2	5	$185	✅	✅	❌	Y / Y	⭐️ 5 (55)
Two Bedroom Paradise, Resort Living Fountain View!	$133,567	$453	78%	2	2	5	$175	✅	✅	❌	Y / Y	⭐️ 5 (44)
Westwood 2 Bedroom \| walk 2 UCLA	$68,491	$189	96%	2	2	3	$99	✅	✅	✅	Y / Y	⭐️ 4.8 (61)
Family Friendly Home with 2 Bedrooms in Brentwood!	$35,169	$160	58%	2	2	3	$250	❌	❌	✅	N / Y	⭐️ 4.7 (145)
Suite 2 Bed / 2 Bath by UCLA	$111,854	$375	78%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (18)
Luxury Suite Two Bedroom/ Two Bath	$75,424	$242	82%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (28)
The UCLA Condos \| Premium Westwood location	$95,611	$297	86%	2	2	1	$249	✅	✅	❌	Y / N	⭐️ 4.5 (22)
Bright & Spacious Brentwood 2Bed/1.5Bath Townhouse	$42,097	$142	81%	2	2	31	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Fabulous Suite with 2 bed / 2 bath	$100,196	$356	76%	2	2	30	$160	✅	✅	❌	Y / Y	⭐️ 4.9 (35)
2Bedroom Apt Kingsize Bed, Free Parking, by UCLA	$80,277	$235	93%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
HIGH ceiling resort LUX loft 20 min walk to UCLA	$37,710	$150	68%	2	1	30	$250	✅	✅	✅	Y / Y	⭐️ 5 (15)
The Garden House/ San Vicente Village	$43,260	$136	86%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
2 Story + 2 Master Bedrooms + 2.5 Bath + 2 parking	$173,296	$690	66%	2	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
2-Bedroom Masterpiece,Pool View+Gated Parking+More	$160,694	$450	96%	2	2	5	$185	✅	✅	❌	Y / Y	⭐️ 5 (11)
Serenity place, 2BD house in SM w/ free parking	$103,941	$345	77%	2	2	3	$280	❌	❌	✅	Y / Y	⭐️ 5 (30)
Suite 2/2 bath 5 stars amenities	$106,254	$329	86%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Charming Spanish-Style West LA Home	$107,164	$366	80%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Chic Los Angeles Retreat - AM3-Bre	$53,606	$225	62%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Santa Monica Condo with Roof Patio	$73,399	$201	96%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Hip Santa Monica Condo	$54,653	$156	93%	2	2	1	$150	❌	❌	✅	Y / N	⭐️ 4.8 (20)
The Geo Two-Bedroom Suite	$75,662	$274	75%	2	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (138)
2Bed/1Bath Santa Monica Bungalow on 17th & Montana	$48,108	$163	80%	2	1	31	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Coastal 2 Bedroom Retreat	$81,086	$250	85%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
The Longhorns Two-Bedroom Suite	$73,475	$275	73%	2	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (156)
Santa Monica House -Swimming Pool/Hot Tub	$68,906	$281	67%	2	2	31	$200	✅	✅	✅	Y / Y	⭐️ 5 (89)
Westside 2Br Private House wt Yard, Parking, & W/D	$42,702	$152	76%	2	1	30	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Bright Santa Monica Upper 2Bed/1Bath w/ Balcony	$22,289	$174	35%	2	1	31	$250	✅	❌	✅	Y / Y	⭐️ 5 (20)
The Danish Two-Bedroom Suite	$56,215	$260	58%	2	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (144)
Modern 2-Bedroom Gem Close to Beverly Hills - DOH2	$80,129	$269	79%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Westwood Village Condo with great view of Wilshire	$45,772	$135	91%	2	2	30	$200	✅	❌	❌	Y / Y	⭐️ 5 (11)
Upper SM 2Bd/2Bth w/ Fireplace, Balcony, & Parking	$37,152	$176	57%	2	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Gorgeous 2Bed/1Bath at 20th & California L Ave.	$33,598	$153	60%	2	1	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)
Hip Santa Monica Townhouse	$41,382	$158	71%	2	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Peaceful 2-bedroom condo in Brentwood, Los Angeles	$43,130	$169	69%	2	2	30	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (4)

Return Metrics

-10.61% 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)	-$29,975	-$59,951	-$89,926	-$119,902	-$149,877	-$299,755	-$899,267
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$959,200	$959,200	$959,200	$959,200	$959,200	$959,200	$959,200
Down Payment	$239,800	$239,800	$239,800	$239,800	$239,800	$239,800	$239,800
Property Appreciation	$35,970	$73,019	$111,179	$150,485	$190,969	$412,355	$1,711,287
Total Return	$1,204,994	$1,212,067	$1,220,252	$1,229,582	$1,240,091	$1,311,599	$2,011,020

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.61%

Cap Rate

4.24%

Return on Investment

6.29%

11628 Montana Ave 209 Los Angeles, CA, 90049

2 bed • 3 bath • 6 guests

Purchase Price

Est. $5,751/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-33

Airbnb Investor Score

-$29,975

Annual Profit

4.2%

Cap Rate

-10.6%

Cash on Cash

$74,236

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $258/night at 53% occupancy.Projected nightly rate is $271/night at 75% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$76,965

Avg annual revenue

75%

Avg occupancy rate

$271

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

$70k

$120k

$175k

-$29,976

Profit

Revenue

$74,236

Operating Expenses

$23,331

Operating Income

$50,905

Mortgage & Taxes

$80,881

Profit (Cash Flow)

-$29,976

$282,520

Cash Investment

Down Payment

$239,800

Renos & Furnishing

$6,750

Closing Costs

$35,970

Total

$282,520

DSCR Ratio

Weak

0.63

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.61%

Cap Rate

4.24%

Return on Investment

6.29%

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

$56,906

Deductible property tax

$11,870

Your total deduction

$149,690

Your adjusted annual income

$150,000 - $149,690 = $310

Taxes on $310 (30%)

$93

Your old tax bill

$45,000

Your new tax bill

$93

Estimated tax savings

$44,907

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: -