BNBCalc Short Term Rental Investment Analysis 1414 W 54th St, Los Angeles, CA 90062

3 bed • 3 bath • 9 guests • $700,000

BNB

Calc

Annual Revenue

$60,915

Profit (Cash Flow)

-$7,903

Cap Rate

5.6%

Annual Revenue

$60,915

AirDNA projects $276/night at 61% occupancy ($61,492). Airbtics projects $269/night at 62% occupancy ($60,915). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $269 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,481	$60,935	$107,685	$129,146
Occupancy	46%	59%	80%	86%
Nightly Rate	$170	$272	$352	$386

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Home Near DTLA-Near USC	$75,653	$197	96%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (92)
The VIBE- LA's Go To 3 Bed 3 Bath Condo Near Usc	$88,894	$352	69%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
"Serenity" 3Bed~3Bath By BMO~Crypto~So-Fi~DTLA~USC	$76,052	$353	58%	3	3	1	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
3 Bedroom Spacious house near USC free parking	$60,417	$147	85%	3	2	1	$267	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
New 3B3B near DTLA & USC	$63,783	$198	84%	3	3	30	$155	❌	❌	✅	Y / Y	⭐️ 4.6 (53)
Lovely 3b/2b cottage style unit with parking.	$58,109	$346	42%	3	2	30	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Charming Los Angeles Craftsman-Cottage House	$30,142	$161	43%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (112)
TR3 3Bed-2Bath Sofi~BMO~Crypto~DTLA~USC	$79,299	$382	56%	3	2	1	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
SoFi-Stadium 3-Beds+ Pool-table Home!	$49,542	$431	30%	3	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (25)
3 bed/2 bath home (up to 8 guests) Plz read 4 more	$30,447	$128	60%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (183)

Return Metrics

-4.65% 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)	-$7,903	-$15,806	-$23,710	-$31,613	-$39,517	-$79,034	-$237,102
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$713,096	$726,823	$741,198	$756,242	$771,974	$861,707	$1,461,981

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.65%

Cap Rate

5.61%

Return on Investment

11.76%

1414 W 54th St Los Angeles, CA, 90062

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,357/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-5

Airbnb Investor Score

-$7,903

Annual Profit

5.6%

Cap Rate

-4.7%

Cash on Cash

$60,915

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $276/night at 61% occupancy.Projected nightly rate is $269/night at 62% occupancy.

Occupancy Rate

Top 41% 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.

$61,233

Avg annual revenue

62%

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

$30k

$50k

$70k

$90k

-$7,903

Profit

Revenue

$60,915

Operating Expenses

$21,599

Operating Income

$39,316

Mortgage & Taxes

$47,220

Profit (Cash Flow)

-$7,903

$169,750

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$8,750

Closing Costs

$21,000

Total

$169,750

DSCR Ratio

Weak

0.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.65%

Cap Rate

5.61%

Return on Investment

11.76%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$78,459

Your adjusted annual income

$150,000 - $78,459 = $71,541

Taxes on $71,541 (30%)

$21,462

Your old tax bill

$45,000

Your new tax bill

$21,462

Estimated tax savings

$23,538

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -