BNBCalc Short Term Rental Rental Arbitrage Analysis 13603 Marina Pointe Drive, Marina del Rey, CA

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$62,128

Profit (Cash Flow)

$10,851

Cash on Cash Return

249.5%

Annual Revenue

$62,128

AirDNA projects $207/night at 74% occupancy ($55,948). Airbtics projects $243/night at 70% occupancy ($62,128). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,575	$57,289	$77,527	$137,896
Occupancy	63%	71%	82%	92%
Nightly Rate	$190	$213	$250	$401

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Style Apt /Nice pool/Beach/Free parking	$56,710	$199	74%	1	1	1	$85	✅	✅	❌	Y / Y	⭐️ 4.5 (24)
Amazing and stylish/beach/pool/secure free parking	$53,331	$190	73%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 4.5 (19)
Modern day beach house suite in Playa del Rey	$49,168	$156	81%	1	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (148)
King Bed \| Pool &Gym \| By The Beach \| 10min to LAX	$68,717	$220	80%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (61)
Loft Style,2Queen beds,Flexible self check in,Pool	$67,811	$182	98%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (125)
Luxe MDR apartment,Parking, Gym, Pool, jacuzzi,BBQ	$54,890	$259	56%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (8)
Lux 1bd, poolview/spa/gym/parking, A+ location	$55,279	$203	71%	1	1	2	$149	✅	✅	❌	Y / Y	⭐️ 5 (23)
MDR apt w/ pool-view, jacuzzi, gym & parking	$53,762	$192	71%	1	1	1	$149	✅	✅	❌	Y / Y	⭐️ 5 (21)
King Bed \| Pool & Gym \| 10 Minutes to LAX \| Beach	$117,299	$358	87%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (53)
Cozy 1BD1BA Apt Pool Gym & 2 Free Parking	$52,595	$222	61%	1	1	1	$119	✅	✅	❌	Y / Y	⭐️ 5 (14)
Lovely 1 bedroom with Pool, Gym, Free Parking	$43,074	$199	55%	1	1	1	$119	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
Peaceful Loft with 20-ft Ceilings & Pool Table	$141,715	$605	64%	1	2	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (30)
MDR Escape 1bd/1ba w/ patio pool view, spa, gym	$50,002	$198	69%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Poolside Bliss: 1BD with Gym, 2 Free Parking	$26,155	$195	33%	1	1	1	$119	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Modern Marina Sanctuary \| Central \| Pool, Gym, Spa	$70,058	$190	96%	1	1	1	$110	✅	✅	❌	Y / Y	⭐️ 5 (29)
King Bed \| Pool, Gym, Spa \| 5 minutes to Beach	$81,808	$254	88%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (23)
Sunset Serenity \| Mountain View \| Luxury Amenities	$153,708	$444	92%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 4.8 (67)
1br Venice/MdR. Pool, jacuzzi, gym, bbq	$32,409	$161	55%	1	0	30	$195	✅	✅	❌	Y / Y	⭐️ 3.5 (3)
Quiet Harbor 1BD	$59,292	$225	72%	1	0	30	$0	✅	✅	❌	Y / Y	⭐️ 5 (81)
Venice Beach Hideaway	$75,030	$250	82%	1	1	3	$0	❌	❌	✅	N / N	⭐️ 4.5 (7)
Tranquil Marina Escape \| Pool, Gym, Spa \| Central	$64,925	$219	81%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (16)
Tranquil Marina Retreat \| Sunset Views \| Amenities	$124,959	$397	86%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Central Beach Pad ~ Near LAX	$30,032	$217	36%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Cozy, lovable 1 bedroom apartment Marina Del Rey	$30,012	$100	82%	1	1	30	$200	❌	❌	✅	N / Y	⭐️ 5 (13)
Ocean Dream with FREE Parking	$58,113	$157	98%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (19)
Marina Del Rey Oasis	$45,677	$195	64%	1	1	1	$0	✅	✅	✅	Y / N	⭐️ 0 (0)
Cozy Oasis in Marina Del Rey!Free parking and pool	$60,550	$176	94%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Venice Beach Oasis	$60,390	$250	66%	1	1	3	$0	❌	❌	✅	Y / N	⭐️ 4 (2)
King Bed \| Pool, Gym, Spa \| Central	$123,125	$497	66%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Luxury Studio Pool/Gym/Parking	$26,647	$125	56%	1	1	3	$80	✅	✅	❌	Y / Y	⭐️ 5 (2)
Stylish Venice Beach Getaway	$69,659	$250	75%	1	1	3	$99	❌	❌	✅	Y / N	⭐️ 0 (0)
MDR Luxury 1bd/1ba Pool-view, Spa, Gym, & Parking!	$49,961	$210	65%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Prime Location Venice Suite	$53,985	$250	59%	1	1	3	$0	❌	❌	✅	N / N	⭐️ 3.4 (5)
MDR 1bd/1ba escape, pool-view, spa, gym & parking!	$59,509	$229	71%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Amazing Getaway in MDR \| Pool, Gym & Free Parking.	$57,387	$224	70%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
Cozy oasis in the center of MDR	$66,537	$202	90%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Blueground \| Marina Del Rey, gym, nr venice beach	$48,035	$175	75%	1	1	31	$415	❌	❌	✅	Y / Y	⭐️ 0 (0)
Chic Marina Retreat \| Pool, Gym, Spa \| Central	$132,560	$497	72%	1	1	1	$99	✅	✅	❌	Y / Y	⭐️ 5 (0)
Under the Moon	$20,050	$179	30%	1	1.5	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (141)

Return Metrics

249.45% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,851	$21,702	$32,554	$43,405	$54,256	$108,513	$325,540
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	$10,851	$21,702	$32,554	$43,405	$54,256	$108,513	$325,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

249.45%

Payback Period Days

146

Return on Investment

249.45%

13603 Marina Pointe Dr D331 Marina del Rey, California, 90292

1 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$62,128

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 74% occupancy.Projected nightly rate is $243/night at 70% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$64,384

Avg annual revenue

70%

Avg occupancy rate

$243

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

$65k

$105k

$155k

$10,851

Profit

Revenue

$62,128

Operating Expenses

$20,077

Operating Income

$42,051

Net Effective Rent

$31,200

Profit (Cash Flow)

$10,851

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

249.45%

Payback Period Days

146