BNBCalc Short Term Rental Cohost Analysis 13522 Ocean Gate Ave

3 bed • 2 bath • 8 guests • $959,500

BNB

Calc

Owner income

$46,246

Per year

This Airbnb could earn an additional

$1,685

Per month vs a Long-Term Rental

Annual Revenue range

$61,910 - $137,171

Annual Revenue

$66,065

AirDNA projects $362/night at 59% occupancy ($78,008). Airbtics projects $266/night at 68% occupancy ($66,065). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $266 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,790	$61,910	$99,280	$137,171
Occupancy	57%	68%	78%	89%
Nightly Rate	$193	$238	$334	$408

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Home - 7mins LAX/Beach, 405/SoFi nearby	$67,858	$186	98%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (95)
✅NEW Near: LAX✈️ SoFi🏈 Beaches🏝SpaceX🚀	$71,619	$195	96%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (174)
Cali-Cool Casa \| LAX \| SOFI \| Beach \| Forum	$59,177	$195	78%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
The Dream Catcher	$44,898	$182	61%	3	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Rose Cranes-Beaches & LAX Airport nearby	$43,950	$149	77%	3	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.5 (165)
LA Family Home - Projector, Ping-Pong, Yard, Sofi	$65,272	$250	66%	3	3	2	$265	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
Spacious home near LAX	$52,310	$248	56%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (252)
spacious luxury (12mins from lax and near beaches)	$37,615	$146	66%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (190)
Sun Kissed Solace	$124,271	$448	73%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Cute Home in the Village	$61,751	$261	60%	3	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Pool \| King Bd \| AC \| LAX \| SoFi \| Beaches	$57,921	$189	77%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (139)
Spacious 3BR/2BA Near LAX and Beaches	$143,370	$482	78%	3	2	14	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (130)
Cozy Home w Yard + Playset in Quiet and Safe Area!	$76,596	$231	87%	3	2	30	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Cheerful 3 bd/2bath close to LAX	$29,400	$206	38%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Luxury 3BR 3Bath House near Manhattan Beach/Sofi	$105,992	$378	74%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (50)
Gameroom \| Sofi Stadium \| Forum \| Backyard\| Large	$89,696	$404	58%	3	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (58)
L.A.'s Best Summer Holiday Home	$77,371	$330	61%	3	2	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (21)
Executive House in the Heart of Los Angeles.	$55,702	$171	89%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (192)
Cozy Home, AC, Parking/LAX, SoFi, Disney, & Beach	$48,277	$150	80%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Home minutes away from LAX,Beaches, Forum&Shopping	$49,289	$203	62%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (459)
South Bay Sanctuary	$156,888	$551	76%	3	2	2	$175	❌	✅	❌	Y / Y	⭐️ 4.8 (52)
Warm and Homey house near LAX , shops and beaches	$54,791	$217	68%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (137)
Relaxing Retreat	$39,186	$181	52%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (29)
House for 10 people near SoFi,Kia Forum,Beach,LAX	$101,870	$500	53%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Hollywood Hideaway	$48,746	$157	79%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Designer Remodel 3 bed/2 bath Beach House Near LAX	$40,829	$250	41%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Modern Home, AC, Parking, Centrally Located- SoFi	$71,493	$250	75%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Near SOFI Stadium, LAX, Beaches/Ins &Corp Welcome	$54,168	$400	37%	3	1	14	$0	❌	✅	✅	Y / Y	⭐️ 5 (3)
Sophisticated big house SoFi/LAX	$70,244	$349	54%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Big Spacious LAX,SoFi,Forum & Beaches!	$109,942	$385	76%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (34)
Cheerful 3 bedrooms with Rustic Charm house	$52,603	$225	63%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (106)
Completely refurbished house only 15 min from LAX!	$36,388	$148	64%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (93)
3 Bedroom/2 Bathroom	$54,334	$203	72%	3	2	2	$110	❌	❌	✅	N / Y	⭐️ 4.8 (111)
CapeCodHomeLAXSofiSpaceXBeaches	$73,586	$281	69%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Spacious private house	$82,756	$245	89%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (240)
Chic 3BR for 8-10 Near LAX/Beach/SoFi, Games & TV+	$95,637	$295	87%	3	2	1	$77	❌	❌	✅	Y / Y	⭐️ 5 (55)
Home away from home	$81,650	$200	99%	3	3	1	$330	❌	❌	❌	Y / Y	⭐️ 5 (5)
~Cozy 3BD Suite~1/mi to LAX, 4/mi Breezy Shores~	$43,349	$252	47%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Comfy 3BD Suite~1/mi to LAX, 4/mi Breezy Shores	$40,714	$206	54%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
SoFi/SpaceX/CryptoForum/LAX/Beach Beautiful house	$67,253	$346	52%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (15)

13522 Ocean Gate Ave Hawthorne, California, 90250-5640

3 bed • 2 bath • 8 guests

Inquire about this property

Contact Agent

Hawthorne

Zoning

Laws

$66,065

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $362/night at 59% occupancy.Projected nightly rate is $266/night at 68% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$68,469

Avg annual revenue

68%

Avg occupancy rate

$266

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

$70k

$115k

$160k

$13,213

Profit

Revenue

$66,065

Cleaning

$8,407

Cohost commission

$13,213

Owner payout

$46,246

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,291 sqft

Year built:

1947

Size:

1,344 sqft

Type:

SFR

Parking:

Heating:

Floor/Wall

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
4900 W 137th St	3	2	1,311	-	5,286	1947	$0	-
12512 Felton Ave	3	2	1,275	-	5,201	1944	$0	-
4927 W 136th St	3	1	1,080	-	5,280	1946	$0	-
5156 W 136th St	3	2	1,476	-	5,314	1954	$0	-
4832 W 134th St	3	2	1,148	-	5,288	1954	$850,000	-
5032 W 139th St	3	2	1,132	-	6,000	1940	$920,000	-
5003 W 133rd St	3	3	1,693	-	7,925	1942	$1,335,000	-
5142 W 130th St	2	1	1,214	-	6,110	1944	$0	-
4860 W 130th St	3	2	1,322	-	5,283	1951	$0	-
5012 W 137th Pl	3	3	1,621	-	5,286	1947	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: -

Lot size: 5,291 sqft

Building area: 1,344 sqft

Garage: No

Heating: Floor/wall

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: LCR1YY

Land Use: Residential

Parcel Number: 4147-002-024

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $72,767

County Est. Land Value: -

Assessed Land Value: $34,342

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
10/11/23	$0	0%	Theodore Godwin, Beverly M Godwin Living Trust
06/23/09	$0	0%	Beverly M Godwin, Beverly M Godwin Living Trust
01/08/97	$0	0%	The Beverly M Godwin Trust
09/04/96	$0	0%	The Beverly M Godwin Trust

Ownership

Name: Theodore Godwin

Owner Occupied: Yes

Owner Mailing Address: 13522 Ocean Gate Ave, Hawthorne, CA 90250

Years Owned: 13

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Richard Henry Dana Middle School with 9/10 star rating