BNBCalc Short Term Rental Investment Analysis 1300 Midvale Ave 201, Los Angeles, CA 90024

2 bed • 2 bath • 6 guests • $3,950

BNB

Calc

Annual Revenue

$65,320

Profit (Cash Flow)

$42,882

Cap Rate

1092.4%

Annual Revenue

$65,320

AirDNA projects $378/night at 66% occupancy ($91,121). Airbtics projects $263/night at 68% occupancy ($65,320). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $263 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,872	$57,135	$112,825	$121,677
Occupancy	60%	75%	92%	99%
Nightly Rate	$175	$289	$308	$378

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
UCLA \| Westwood Village. Resort-Style 2 Bedroom	$116,545	$304	99%	2	2	1	$99	✅	✅	✅	Y / Y	⭐️ 4.8 (53)
Perfect location, walkable to UCLA/W Pool/GYM	$23,220	$308	17%	2	2	1	$159	✅	✅	❌	Y / Y	⭐️ 4.7 (93)
Perfect location, walkable to UCLA/W Pool/GYM	$23,220	$308	17%	2	2	1	$159	✅	✅	❌	Y / Y	⭐️ 4.7 (93)
Modern/Chic/Bright home w/private patio, laundry	$33,872	$153	60%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Modern/Chic/Bright home w/private patio, laundry	$33,872	$153	60%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Suite 2 Bed / 2 Bath by UCLA	$121,677	$378	82%	2	2	1	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Suite 2 Bed / 2 Bath by UCLA	$121,677	$378	82%	2	2	1	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (12)
Chic Los Angeles Retreat - AM3-Bre	$58,051	$222	68%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
1601 Glendon Ave Unit #2	$56,220	$160	96%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Westwood 2 Bedroom \| walk 2 UCLA	$101,667	$274	100%	2	2	1	$99	✅	✅	✅	Y / Y	⭐️ 4.8 (33)

Return Metrics

578.82% 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)	$42,882	$85,764	$128,646	$171,528	$214,410	$428,821	$1,286,464
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,160	$3,160	$3,160	$3,160	$3,160	$3,160	$3,160
Down Payment	$790	$790	$790	$790	$790	$790	$790
Property Appreciation	$118	$240	$366	$495	$629	$1,358	$5,637
Total Return	$46,950	$89,954	$132,962	$175,974	$218,989	$434,129	$1,296,052

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

578.82%

Cap Rate

1,092.36%

Return on Investment

580.94%

1300 Midvale Ave 201 Los Angeles, CA, 90024

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

11297

Airbnb Investor Score

$42,882

Annual Profit

1092.4%

Cap Rate

578.8%

Cash on Cash

$65,320

Annual Revenue

BNBCalc predicts this property will get $263 per night with 68% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$73,036

Avg annual revenue

74%

Avg occupancy rate

$257

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

$55k

$90k

$125k

$42,882

Profit

Revenue

$65,320

Operating Expenses

$22,172

Operating Income

$43,149

Mortgage & Taxes

$266

Profit (Cash Flow)

$42,882

$7,409

Cash Investment

Down Payment

$790

Renos & Furnishing

$6,500

Closing Costs

$119

Total

$7,409

DSCR Ratio

Strong

161.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

578.82%

Cap Rate

1,092.36%

Return on Investment

580.94%

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

$187

Deductible property tax

$39

Your total deduction

-$41,594

Your adjusted annual income

$150,000 - -$41,594 = $191,594

Taxes on $191,594 (30%)

$57,478

Your old tax bill

$45,000

Your new tax bill

$57,478

Estimated tax savings

-$12,478

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: -