BNBCalc Short Term Rental Rental Arbitrage Analysis 12315 Marine St

1 bed • 5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$49,133

Profit (Cash Flow)

-$2,435

Cash on Cash Return

-45.5%

Annual Revenue

$49,133

AirDNA projects $379/night at 76% occupancy ($105,204). Airbtics projects $177/night at 76% occupancy ($49,132). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,791	$48,240	$64,805	$95,091
Occupancy	71%	80%	86%	97%
Nightly Rate	$131	$161	$200	$259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mar Vista/Venice adjacent 1BR Guest House	$65,700	$295	60%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (107)
Modern Guest House 1 Bed/1 Bath + Private Entry	$42,373	$150	75%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (228)
Cozy, Comfy Unit w/ Private Entry	$38,165	$111	93%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (511)
Venice Garden Compound	$63,552	$207	81%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Venice Tiki Pad 🌺 Poolside Oasis w/ Private Entry	$26,982	$173	39%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (256)
Bright Architectural Studio	$49,590	$136	97%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (453)
Zen Guesthouse w/ Heated Salt Water Pool	$66,232	$256	70%	1	1	2	$59	✅	❌	❌	N / Y	⭐️ 5 (206)
Private Pet and Kid Friendly Venice Beach Retreat	$46,705	$128	91%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
Tranquil & Contemporary Secluded Suite, Venice, Ca	$69,075	$193	97%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (631)
Private studio with a view	$51,359	$140	98%	1	0	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Tropical Oasis with Pool and Jacuzzi in Venice	$108,368	$353	83%	1	1	2	$80	✅	✅	❌	N / Y	⭐️ 5 (177)
Bright European Loft In Venice Beach	$112,424	$350	85%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (285)
Cozy Studio with Hot Tub & Ocean View from SkyDeck	$57,307	$205	75%	1	1	1	$50	❌	✅	✅	Y / Y	⭐️ 4.9 (145)
Private Suite: Patio and Jacuzzi Bath	$39,572	$116	86%	1	1	1	$100	❌	✅	❌	Y / Y	⭐️ 4.9 (323)
Tranquil & Sunny Craftsman Getaway in Mar Vista	$48,097	$153	82%	1	1	1	$80	❌	❌	✅	N / Y	⭐️ 5 (112)
Cozy Bungalow Oasis \| Sleeps 3	$38,285	$102	100%	1	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (102)
Venice Garden Retreat	$33,375	$122	72%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 5 (250)
Westside 1 bdrm boho oasis 15 mins to LAX	$53,672	$199	71%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (86)
One Bdr Upstairs Apt- Mins to Sony Pics and Venice	$43,964	$156	77%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (175)
Peaceful Venice Retreat	$69,303	$212	85%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (539)
Quiet Designer Cottage, Private Garden Paradise	$34,074	$167	54%	1	2	2	$65	❌	❌	❌	N / Y	⭐️ 5 (281)
Marvista gem	$49,617	$185	71%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (272)
70s Poolside Lounge	$38,331	$144	72%	1	1	3	$50	✅	❌	❌	N / N	⭐️ 5 (33)
Santa Monica Cottage Near Beach	$27,797	$176	40%	1	1	3	$109	❌	❌	❌	N / Y	⭐️ 5 (381)
Mima's Cottage	$30,903	$104	81%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (134)
The Alex \| Venice Beach, Clawfoot Tub, NEW AC	$50,169	$150	83%	1	1	2	$120	❌	❌	❌	N / Y	⭐️ 4.9 (424)
Mid-Century Modern Studio with Patio	$54,672	$177	78%	1	1	1	$105	❌	❌	❌	N / Y	⭐️ 4.8 (137)
A Uniquely Beautiful Modern Studio in Santa Monica	$46,379	$132	95%	1	1	3	$110	❌	❌	✅	N / Y	⭐️ 4.8 (311)
Charming Guest Suite w/Private Entrance/Patio/bath	$40,260	$120	90%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.8 (512)
a cozy getaway	$53,989	$149	99%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (78)
LUXURY MASTER SUITE Own Entry WestLA/Santa Monica	$19,335	$137	35%	1	1	2	$159	✅	❌	✅	N / Y	⭐️ 4.9 (84)
Location Location Location	$41,065	$187	60%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Westside turnkey 1 bedroom apartment #4	$32,186	$103	81%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (67)
West Los Angeles "Beachy" Cottage	$41,383	$126	88%	1	1	3	$84	❌	✅	❌	N / Y	⭐️ 5 (185)
Amar's Guesthouse - Studio with 2 beds	$22,807	$126	48%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Pier Dreams Studio and Loft	$64,984	$203	86%	1	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (45)
Modern Venice Oasis	$111,733	$375	80%	1	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (61)
The Venice Love Lodge	$51,868	$178	78%	1	1	3	$125	❌	❌	✅	N / Y	⭐️ 4.9 (315)
The perfect hotel room	$63,206	$215	78%	1	1	1	$89	❌	❌	❌	N / N	⭐️ 4.8 (58)

Return Metrics

-45.5% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,434	-$4,869	-$7,303	-$9,738	-$12,173	-$24,346	-$73,038
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$2,434	-$4,869	-$7,303	-$9,738	-$12,173	-$24,346	-$73,038

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-45.5%

Payback Period Days

Return on Investment

-45.5%

12315 Marine St Los Angeles, California, 90066-1036

1 bed • 5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,765

Zestimate

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$49,133

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $379/night at 76% occupancy.Projected nightly rate is $177/night at 76% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$50,484

Avg annual revenue

76%

Avg occupancy rate

$177

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

$50k

$80k

$115k

-$2,435

Profit

Revenue

$49,133

Operating Expenses

$18,387

Operating Income

$30,745

Net Effective Rent

$33,180

Profit (Cash Flow)

-$2,435

$5,350

Cash Investment

Renos & Furnishing

$5,250

Setup Costs

$100

Total

$5,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-45.5%

Payback Period Days