BNBCalc Short Term Rental Investment Analysis 1440 Veteran Ave 411, Los Angeles, CA 90024

1 bed • 1 bath • 3 guests • $595,000

BNB

Calc

Annual Revenue

$57,804

Profit (Cash Flow)

-$3,528

Cap Rate

6.2%

Annual Revenue

$57,804

AirDNA projects $193/night at 82% occupancy ($57,803). Airbtics projects $208/night at 72% occupancy ($54,698). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 82% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,096	$56,272	$79,860	$107,980
Occupancy	67%	74%	86%	93%
Nightly Rate	$157	$205	$250	$312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Show Stopper Close to Everything!	$63,973	$248	67%	1	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (100)
1BR Apt Westwood One Assigned Parking by UCLA	$56,356	$157	96%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Westwood - Free Parking & Resort Style Amenities	$100,075	$290	92%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (90)
Beautiful Contemporary Home in Brentwood	$54,280	$200	73%	1	2	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (4)
Contemporary in Upscale Brentwood	$51,453	$198	69%	1	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Private studio 10 mins to the beach	$38,244	$106	96%	1	1	1	$50	❌	❌	❌	Y / N	⭐️ 4.5 (46)
Adorable guest studio near UCLA/Century City	$48,524	$157	81%	1	1	3	$180	❌	❌	❌	N / Y	⭐️ 4.9 (39)
Luxury Condo UCLA Westwood CONTACT FOR SHORT STAYS	$21,330	$188	31%	1	2	30	$65	✅	❌	✅	Y / Y	⭐️ 4.7 (16)
LUX HIGH RISE UCLA WESTWOOD CONTACT FOR SHORT STAY	$40,378	$197	56%	1	2	30	$65	✅	❌	✅	Y / Y	⭐️ 4.9 (21)
Luxury apartment with pool, jacuzzi and SPa	$62,113	$218	76%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (88)
Luxury King Bed Penthouse-Patio	$71,621	$289	67%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (19)
Luxurious Full-Equipped Apartment With A Pool View	$93,659	$290	86%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (41)
Luxurious apartment with pool,Jacuzzi and free SPA	$59,858	$196	81%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (54)
Pool Hot Tub 20 minutes Walk to UCLA	$72,171	$209	93%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (18)
Best Location Westside Spacious condo with hottub	$63,639	$207	84%	1	2	30	$195	❌	✅	❌	Y / Y	⭐️ 5 (8)
Diamond in Los Angeles - AM2-Bre	$54,023	$205	69%	1	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (21)
UltraLuxe Penthouse 1 Bedroom King +Gated Parking!	$117,494	$365	87%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (39)
One Bedroom King Garden View+EV Space+Pool,Spa,Gym	$99,254	$333	81%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (27)
Furnished Luxury Condo @ The Colony	$27,520	$103	73%	1	1	30	$200	✅	✅	✅	Y / Y	⭐️ 4.3 (15)
One Bedroom 5 Stars Amenities	$51,956	$225	60%	1	2	5	$120	✅	✅	❌	Y / N	⭐️ 5 (2)
Elegant King Bed Courtyard Suite, Private Terrace!	$95,656	$258	100%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (10)
Elegant King Bed Courtyard Suite, Private Terrace!	$115,858	$347	90%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (47)
Glendon, The Best of the West! (Westwood,that is!)	$29,873	$154	53%	1	1	364	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Fountain View King Bed +Sofa Bed, Resort Amenities	$79,066	$232	91%	1	1	5	$129	✅	✅	❌	Y / Y	⭐️ 4.7 (10)
Intimate 1-BR Retreat - AM2-Bre	$61,762	$206	79%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Cozy 1 bedroom apartment in Westwood close to UCLA	$33,818	$110	84%	1	1	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (98)
1-Bedroom, Fountain View, King & SofaBed, Pool+Spa	$80,927	$319	68%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (16)
3rd CONTEMPORARY CHARMING COTTAGE	$39,293	$176	61%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Westwood Apt, 5 Mins to Westfield Century City	$29,719	$116	70%	1	1	31	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
206 One Bedroom Apartment Near UCLA on Westwood	$28,929	$104	76%	1	1	30	$199	❌	❌	✅	Y / Y	⭐️ 4.4 (27)
Charming studio by Santa Monica	$32,761	$95	92%	1	1	1	$75	❌	❌	❌	Y / N	⭐️ 4.7 (7)
226 1 Bedroom Near UCLA Westside on Westwood	$27,933	$106	72%	1	1	30	$199	❌	❌	❌	Y / Y	⭐️ 4.2 (30)
Mesmerizing ADU by the Pool - MK3- WW	$35,461	$133	70%	1	1	2	$80	✅	❌	✅	Y / Y	⭐️ 5 (14)
One Bedroom King Garden View+Pool+Spa, Gym EV Spot	$71,145	$248	76%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (9)
Westwood 1B1B Pool Hot Tub 20 minutes Walk to UCLA	$78,369	$213	99%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Westwood prime location apartment with and Jacuzzi	$26,939	$160	46%	1	1	30	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (9)
Ritzy 1 Bedroom on Prestigious Wilshire Corridor	$48,000	$215	61%	1	1	30	$249	✅	✅	✅	Y / Y	⭐️ 5 (1)
Centrally Located Modern Luxury - Walk to UCLA	$46,905	$178	72%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (81)

Return Metrics

-2.5% 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)	-$3,527	-$7,055	-$10,583	-$14,111	-$17,638	-$35,277	-$105,833
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000
Down Payment	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000
Property Appreciation	$17,850	$36,235	$55,172	$74,677	$94,768	$204,630	$849,221
Total Return	$609,322	$624,179	$639,589	$655,566	$672,129	$764,352	$1,338,388

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.5%

Cap Rate

6.15%

Return on Investment

14.29%

1440 Veteran Ave 411 Los Angeles, CA, 90024

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,854/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$3,527

Annual Profit

6.2%

Cap Rate

-2.5%

Cash on Cash

$57,804

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 82% occupancy.Projected nightly rate is $208/night at 72% occupancy.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$56,107

Avg annual revenue

72%

Avg occupancy rate

$208

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

$15k

$50k

$80k

$120k

-$3,528

Profit

Revenue

$57,804

Operating Expenses

$21,194

Operating Income

$36,609

Mortgage & Taxes

$40,137

Profit (Cash Flow)

-$3,528

$141,100

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$4,250

Closing Costs

$17,850

Total

$141,100

DSCR Ratio

Weak

0.91

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.5%

Cap Rate

6.15%

Return on Investment

14.29%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$63,060

Your adjusted annual income

$150,000 - $63,060 = $86,940

Taxes on $86,940 (30%)

$26,082

Your old tax bill

$45,000

Your new tax bill

$26,082

Estimated tax savings

$18,918

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: -