BNBCalc Short Term Rental Investment Analysis 12333 W Olympic Blvd

1 bed • 1 bath • 1 guests • $68,193,400

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$52,069

Profit (Cash Flow)

-$643,494

Cap Rate

0.0%

Annual Revenue

$52,069

AirDNA projects $198/night at 72% occupancy ($52,069). Airbtics projects $220/night at 71% occupancy ($57,051). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 72% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,899	$50,617	$68,634	$129,219
Occupancy	62%	69%	80%	86%
Nightly Rate	$163	$186	$219	$395

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 BR + 1 BA + Patio + Remodeled, Santa Monica Blvd	$101,115	$394	66%	1	1	1	$180	❌	❌	✅	Y / Y	⭐️ 4.9 (76)
Cozy 1 Bedroom 1 Bath Apartment	$45,028	$127	93%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (349)
Contemporary 1Bed 1Bath Unit, Private Entrance	$42,149	$148	69%	1	1	1	$129	❌	❌	❌	N / Y	⭐️ 4.9 (98)
Modern Home+Yard 14ft Ceilings 1B1B	$57,227	$166	86%	1	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Amar's Guesthouse - Studio with 2 beds	$32,231	$166	51%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Charming Santa Monica 1-Bedroom Apmnt 2-Queen	$57,315	$206	70%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Modern 1Bd/1Ba+Parking Apartment in Santa Monica	$64,027	$207	79%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Luxury Modern Santa Monica Beach Unit!	$50,701	$162	81%	1	1	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
L.A. Backyard Bungalow	$50,881	$224	61%	1	1	4	$50	❌	❌	❌	N / Y	⭐️ 5 (74)
1BR + 1BA reno'd Condo + parking	$95,990	$408	61%	1	1	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (51)

Return Metrics

-4.1% 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)	-$643,494	-$1,286,988	-$1,930,483	-$2,573,977	-$3,217,472	-$6,434,944	-$19,304,834
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$54,554,720	$54,554,720	$54,554,720	$54,554,720	$54,554,720	$54,554,720	$54,554,720
Down Payment	$13,638,680	$13,638,680	$13,638,680	$13,638,680	$13,638,680	$13,638,680	$13,638,680
Property Appreciation	$2,045,802	$4,152,978	$6,323,369	$8,558,872	$10,861,440	$23,452,827	$97,329,880
Total Return	$69,595,707	$71,059,389	$72,586,285	$74,178,294	$75,837,368	$85,211,282	$146,218,446

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.1%

Cap Rate

0.04%

Return on Investment

13.2%

12333 W Olympic Blvd Los Angeles, California, 90064-1021

1 bed • 1 bath • 1 guests

Purchase Price

Est. $327,083/mo

Inquire about this property

Contact

test at Test

$68,193,400

Zestimate

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$52,069

Annual Revenue

BNBCalc predicts this property will get $220 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$59,666

Avg annual revenue

71%

Avg occupancy rate

$220

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

$30k

$55k

$75k

$100k

-$643,494

Profit

Revenue

$52,069

Operating Expenses

$20,449

Operating Income

$31,620

Mortgage & Taxes

$675,115

Profit (Cash Flow)

-$643,494

$15,688,732

Cash Investment

Down Payment

$13,638,680

Renos & Furnishing

$4,250

Closing Costs

$2,045,802

Total

$15,688,732

DSCR Ratio

Weak

0.01

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.1%

Cap Rate

0.04%

Return on Investment

13.2%

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

$3,236,529

Deductible property tax

$675,115

Your total deduction

$10,367,761

Your adjusted annual income

$150,000 - $10,367,761 = -$10,217,761

Taxes on -$10,217,761 (30%)

-$3,065,328

Your old tax bill

$45,000

Your new tax bill

-$3,065,328

Estimated tax savings

$3,110,328

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:

323,829 sqft

Year built:

1949

Size:

417,650 sqft

Type:

OTHER

Parking:

818

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Office Building

Stories: 1

Lot size: 323,829 sqft

Building area: 417,650 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: LAM2

Land Use: Commercial

Parcel Number: 4259-019-014

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $133,083,724

County Est. Land Value: -

Assessed Land Value: $52,078,887

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/18/11	$50,000,000	0%	Mgp Viii Properties Llc

Ownership

Name: Hudson Lab4 Llc

Owner Occupied: No

Owner Mailing Address: 11601 Wilshire Blvd Ste 900, Los Angeles, Ca 90025

Years Owned: 217

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No