BNBCalc Short Term Rental Investment Analysis 1444 Rexford Dr, Los Angeles, CA 90035

2 bed • 2 bath • 6 guests • $4,100

BNB

Calc

Annual Revenue

$40,630

Profit (Cash Flow)

$21,391

Cap Rate

528.5%

Annual Revenue

$40,630

AirDNA projects $347/night at 65% occupancy ($82,380). Airbtics projects $206/night at 54% occupancy ($40,629). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,536	$36,660	$57,063	$84,370
Occupancy	47%	52%	65%	79%
Nightly Rate	$131	$189	$249	$299

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beverly Hills guest house with a pool	$51,231	$249	52%	2	1	2	$150	✅	❌	❌	N / N	⭐️ 4.5 (12)
Beverly Hills On Rodeo Drive	$79,538	$406	51%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (375)
Luxury Beverly Digha	$36,660	$189	53%	2	3	1	$0	❌	✅	✅	Y / N	⭐️ 5 (1)
Beautiful Five-Star large two-bedroom Condo.	$15,144	$229	16%	2	3	30	$175	❌	❌	❌	Y / Y	⭐️ 0 (0)
2 bed BH adjacent apt Great View	$22,536	$131	47%	2	2	30	$0	❌	❌	✅	Y / N	⭐️ 5 (1)
Beautiful Beverly Hills Apartment 2B/2B	$34,876	$120	77%	2	2	31	$300	❌	❌	❌	Y / Y	⭐️ 3 (2)
Explore Beverly Hills from an Upscale Apartment	$103,700	$273	90%	2	2	31	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (243)
2 bedroom Beverly Hills adjacent APT with a view!	$18,156	$121	41%	2	2	31	$0	❌	❌	✅	N / N	⭐️ 5 (4)
Hip Apartment Just a Short Walk from Beverly Hills	$57,063	$142	65%	2	2	30	$350	❌	❌	✅	Y / Y	⭐️ 4.5 (8)

Return Metrics

287.4% 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)	$21,391	$42,782	$64,173	$85,565	$106,956	$213,913	$641,739
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,280	$3,280	$3,280	$3,280	$3,280	$3,280	$3,280
Down Payment	$820	$820	$820	$820	$820	$820	$820
Property Appreciation	$123	$249	$380	$514	$653	$1,410	$5,851
Total Return	$25,614	$47,132	$68,654	$90,179	$111,709	$219,423	$651,690

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

287.4%

Cap Rate

528.48%

Return on Investment

289.59%

1444 Rexford Dr Los Angeles, CA, 90035

2 bed • 2 bath • 6 guests

Purchase Price

Est. $20/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

5463

Airbnb Investor Score

$21,391

Annual Profit

528.5%

Cap Rate

287.4%

Cash on Cash

$40,630

Annual Revenue

BNBCalc predicts this property will get $206 per night with 54% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 45% of comparables

Seasonality

9 Airbnb Comparables

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

$46,544

Avg annual revenue

54%

Avg occupancy rate

$206

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

$45k

$75k

$105k

$21,391

Profit

Revenue

$40,630

Operating Expenses

$18,962

Operating Income

$21,668

Mortgage & Taxes

$277

Profit (Cash Flow)

$21,391

$7,443

Cash Investment

Down Payment

$820

Renos & Furnishing

$6,500

Closing Costs

$123

Total

$7,443

DSCR Ratio

Strong

78.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

287.4%

Cap Rate

528.48%

Return on Investment

289.59%

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

$195

Deductible property tax

$41

Your total deduction

-$20,088

Your adjusted annual income

$150,000 - -$20,088 = $170,088

Taxes on $170,088 (30%)

$51,026

Your old tax bill

$45,000

Your new tax bill

$51,026

Estimated tax savings

-$6,026

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: -