BNBCalc Short Term Rental Investment Analysis 11820 Mayfield Ave 212, Los Angeles, CA 90049

2 bed • 2 bath • 6 guests • $4,000

BNB

Calc

Annual Revenue

$77,819

Profit (Cash Flow)

$53,753

Cap Rate

1350.6%

Annual Revenue

$77,819

AirDNA projects $318/night at 67% occupancy ($77,818). Airbtics projects $211/night at 83% occupancy ($63,965). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 67% occupancy rate, $318 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,826	$56,348	$83,775	$117,588
Occupancy	75%	85%	91%	99%
Nightly Rate	$148	$180	$250	$320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Garden House/ San Vicente Village	$40,921	$135	82%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
NEW - The Penthouse with Private Rooftop	$102,309	$289	96%	2	3	30	$350	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Suite 2/2 bath 5 stars amenities	$100,516	$341	78%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Bright & Spacious Brentwood 2Bed/1.5Bath Townhouse	$44,487	$143	85%	2	2	31	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Coastal 2 Bedroom Retreat	$78,495	$250	82%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Spacious 2 bedrooms. Prime Location (entire place)	$67,473	$210	86%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.2 (5)
Eli's Cozy 2BR Condo in the Heart of Brentwood	$161,406	$450	98%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Bright Modern Loft-Style in Brentwood Parking, Gym	$52,536	$194	73%	2	2	30	$188	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Sanitized & Stunning 2 BR in Upscale Building	$64,050	$250	70%	2	2	30	$249	✅	✅	✅	Y / Y	⭐️ 0 (0)
Peaceful 2-bedroom condo in Brentwood, Los Angeles	$42,880	$168	69%	2	2	30	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Bright two bedroom apartment	$31,545	$146	55%	2	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (102)
Spacious 2-bedroom Brentwood condo	$54,900	$150	100%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Spacious 2 bedrooms, Great Location (entire place)	$27,135	$80	85%	2	2	28	$70	✅	✅	✅	Y / Y	⭐️ 4.8 (24)
Large two bedroom in Brentwood	$57,316	$180	87%	2	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (103)
Spacious and stylish two bedroom	$65,514	$179	100%	2	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (93)

Return Metrics

724.42% 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)	$53,752	$107,505	$161,257	$215,010	$268,763	$537,526	$1,612,578
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,200	$3,200	$3,200	$3,200	$3,200	$3,200	$3,200
Down Payment	$800	$800	$800	$800	$800	$800	$800
Property Appreciation	$120	$243	$370	$502	$637	$1,375	$5,709
Total Return	$57,872	$111,748	$165,628	$219,512	$273,400	$542,901	$1,622,287

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

724.42%

Cap Rate

1,350.56%

Return on Investment

726.57%

11820 Mayfield Ave 212 Los Angeles, CA, 90049

2 bed • 2 bath • 6 guests

Purchase Price

Est. $19/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

14001

Airbnb Investor Score

$53,752

Annual Profit

1350.6%

Cap Rate

724.4%

Cash on Cash

$77,819

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $318/night at 67% occupancy ($77,818.88). Airbtics projects $211/night at 83% occupancy ($63,965).

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

15 Airbnb Comparables

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

$66,098

Avg annual revenue

83%

Avg occupancy rate

$211

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

$70k

$115k

$160k

$53,753

Profit

Revenue

$77,819

Operating Expenses

$23,796

Operating Income

$54,022

Mortgage & Taxes

$270

Profit (Cash Flow)

$53,753

$7,420

Cash Investment

Down Payment

$800

Renos & Furnishing

$6,500

Closing Costs

$120

Total

$7,420

DSCR Ratio

Strong

200.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

724.42%

Cap Rate

1,350.56%

Return on Investment

726.57%

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

-$50,953

Your adjusted annual income

$150,000 - -$50,953 = $200,953

Taxes on $200,953 (30%)

$60,286

Your old tax bill

$45,000

Your new tax bill

$60,286

Estimated tax savings

-$15,286

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: -