BNBCalc Short Term Rental Investment Analysis 124 N Orlando Ave, Los Angeles, CA 90048

2 bed • 2 bath • 6 guests • $3,600

BNB

Calc

Annual Revenue

$68,611

Profit (Cash Flow)

$45,769

Cap Rate

1278.1%

Annual Revenue

$68,611

AirDNA projects $289/night at 65% occupancy ($68,611). Airbtics projects $269/night at 70% occupancy ($68,775). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 65% occupancy rate, $289 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,695	$66,568	$100,265	$124,754
Occupancy	56%	72%	84%	87%
Nightly Rate	$181	$246	$318	$383

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pristine Architectural design creative loft	$117,265	$539	58%	2	3	5	$195	❌	❌	❌	Y / Y	⭐️ 5 (72)
Ultra-Luxury 2 bedroom with amazing Views!	$163,777	$550	79%	2	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (42)
Amazing Location: Ultra-Private 2-bedroom	$71,636	$224	84%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (175)
PERFECT LOCATION: 2 BR West Hollywood Retreat	$102,207	$288	95%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (269)
Luxe Apartment In Beverly Hills Sleeps 6	$92,872	$280	88%	2	1	3	$150	❌	❌	✅	N / Y	⭐️ 4.5 (34)
Spectacular Weho Location: 2 bedroom Bliss!	$100,956	$312	86%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (43)
Elegant 2BR Guest House Retreat: Shop &Dine Nearby	$34,967	$174	51%	2	1	3	$250	❌	❌	✅	Y / Y	⭐️ 2.5 (2)
Weho Bungalow walk to town	$126,918	$381	87%	2	2	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (49)
Sleek Urban 2 BD Unit in Mid Wilshire~	$50,194	$159	85%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Perfect, And IN the Heart of LA!	$68,969	$229	79%	2	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
CHIC // BEVERLY HILLS House SALE	$73,898	$269	73%	2	1	5	$275	❌	❌	✅	Y / Y	⭐️ 4.5 (117)
Luxury Stylish Apt. On Sunset Blvd Sleeps 6	$76,423	$297	67%	2	1	1	$180	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
Spacious Beverly Hills 2 Bed w/Parking	$52,503	$183	76%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.3 (99)
Spacious Hollywood House - Great Location!	$52,430	$240	56%	2	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (58)
Prime Location and Luxury Living w/ Hot Tub	$81,472	$317	67%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Stunning Incredible Views!	$65,822	$349	50%	2	1	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (6)
1920s Remodeled Spanish Home in WeHo off Melrose	$105,837	$340	84%	2	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (97)
Your Own Private House Near the Grove/3rd Street	$44,238	$237	51%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (64)
Creative 2-Level Penthouse / Miracle mile	$62,636	$178	91%	2	1	1	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (16)
A Slice of Paradise: 2BR Apt. with Hot Tub	$67,752	$324	53%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Beautiful Apt on Wilshire Blvd / Miracle Mile !	$66,646	$256	69%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.5 (45)
Terrific top-Floor Townhouse W/Fast Internet	$59,754	$215	72%	2	1	7	$249	✅	✅	✅	Y / Y	⭐️ 4.8 (30)
Central and Stylish 2 BDRM Apt in Central Weho!	$34,395	$150	61%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (2)
West Hollywood House w/ Private Backyard	$111,382	$353	85%	2	2	4	$130	❌	❌	❌	Y / Y	⭐️ 5 (34)
Entire beautiful house with tranquil backyard	$111,447	$350	87%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Wondrous Getaway Home in - of LA; Close to Grove	$51,624	$403	35%	2	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (81)
Bright Home with Stylish Art Decor	$64,826	$246	72%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (36)
Spacious and Central 2 BDRM West Hollywood Flat	$45,911	$170	72%	2	1	1	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Central & Inviting 2 BDRM Flat in West Hollywood	$50,024	$165	81%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Bright Luxurious 5 Star Stay! BH/WH	$27,544	$142	53%	2	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (29)
Bright & Spacious 2 Bedroom Flat in Heart of Weho!	$39,887	$150	71%	2	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (4)
Modern Spanish - near THE GROVE	$53,034	$207	70%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (219)
Luxury Design Penthouse Loft at Melrose Place	$143,374	$638	61%	2	3	30	$195	❌	❌	❌	Y / Y	⭐️ 5 (47)
Modern Luxury 2 Bed 3 Bath Home in West Hollywood	$107,968	$313	93%	2	4	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Stylishly Chic & Sunny 2 BDRM Flat in Weho!	$43,205	$205	56%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
Lovely 2 bedroom near The Grove	$38,430	$125	84%	2	1	30	$230	❌	❌	✅	Y / Y	⭐️ 5 (6)
WEHO 2 Bedroom - Melrose Place - Available NOW!	$36,069	$135	73%	2	1	31	$150	❌	❌	❌	Y / N	⭐️ 5 (5)
Charming Home in Heart of WeHo	$37,967	$246	39%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Cozy House in Prime Location !	$50,726	$252	55%	2	1	31	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Trendy Sun-Drenched 2 Bdrm Flat in Heart of Weho	$38,122	$187	54%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (11)

Return Metrics

624.57% 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)	$45,768	$91,537	$137,306	$183,075	$228,843	$457,687	$1,373,063
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,880	$2,880	$2,880	$2,880	$2,880	$2,880	$2,880
Down Payment	$720	$720	$720	$720	$720	$720	$720
Property Appreciation	$108	$219	$333	$451	$573	$1,238	$5,138
Total Return	$49,476	$95,356	$141,240	$187,127	$233,017	$462,526	$1,381,802

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

624.57%

Cap Rate

1,278.1%

Return on Investment

626.53%

124 N Orlando Ave Los Angeles, CA, 90048

2 bed • 2 bath • 6 guests

Purchase Price

Est. $17/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

13083

Airbnb Investor Score

$45,768

Annual Profit

1278.1%

Cap Rate

624.6%

Cash on Cash

$68,611

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $289/night at 65% occupancy.Projected nightly rate is $269/night at 70% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$70,627

Avg annual revenue

70%

Avg occupancy rate

$269

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

$165k

$45,769

Profit

Revenue

$68,611

Operating Expenses

$22,599

Operating Income

$46,012

Mortgage & Taxes

$243

Profit (Cash Flow)

$45,769

$7,328

Cash Investment

Down Payment

$720

Renos & Furnishing

$6,500

Closing Costs

$108

Total

$7,328

DSCR Ratio

Strong

189.47

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

624.57%

Cap Rate

1,278.1%

Return on Investment

626.53%

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

$171

Deductible property tax

$36

Your total deduction

-$44,515

Your adjusted annual income

$150,000 - -$44,515 = $194,515

Taxes on $194,515 (30%)

$58,355

Your old tax bill

$45,000

Your new tax bill

$58,355

Estimated tax savings

-$13,355

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -