BNBCalc Short Term Rental Investment Analysis 14703 W Rose Ln, Van Nuys, CA 91405

3 bed • 3 bath • 9 guests • $789,987

BNB

Calc

Annual Revenue

$77,147

Profit (Cash Flow)

$148

Cap Rate

6.8%

Annual Revenue

$77,147

AirDNA projects $344/night at 61% occupancy ($76,642). Airbtics projects $358/night at 59% occupancy ($77,146). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $358 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,857	$77,664	$110,610	$148,968
Occupancy	44%	60%	67%	78%
Nightly Rate	$286	$340	$432	$498

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LA Retreat	$71,134	$334	54%	3	2	30	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Charming 3Bed Home near Universal City & Hollywood	$52,531	$298	41%	3	2	2	$265	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Modern & Private Los Angeles Gem \| Family Friendly	$72,590	$283	67%	3	2	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (69)
NEW LUXE House (Private Rooftop, Firepit,Garage	$80,256	$498	41%	3	3	30	$299	✅	✅	✅	Y / Y	⭐️ 4.6 (25)
NEW LUXURIOUS LA HOME (Rooftop Views, Outdoor TV	$115,471	$458	64%	3	3	30	$299	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Tranquil Van Nuys 3 bedroom 3 bathroom home	$34,882	$243	38%	3	3	30	$295	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
NEW LUXURIOUS LA HOME\| ROOFTOP VIEWS *OUTDOOR TV	$106,931	$499	56%	3	3	30	$299	❌	❌	✅	Y / Y	⭐️ 4.6 (21)
Delightful Residence Burbank/Van Nuys Airports	$67,945	$273	68%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Sherman Oaks Modern Tri-Level	$122,387	$354	90%	3	5	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Peaceful & Quiet Home W/Pool	$101,101	$347	77%	3	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (40)

Return Metrics

0.07% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$147	$295	$443	$590	$738	$1,477	$4,431
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$631,989	$631,989	$631,989	$631,989	$631,989	$631,989	$631,989
Down Payment	$157,997	$157,997	$157,997	$157,997	$157,997	$157,997	$157,997
Property Appreciation	$23,699	$48,110	$73,253	$99,150	$125,824	$271,689	$1,127,518
Total Return	$813,834	$838,392	$863,683	$889,728	$916,550	$1,063,153	$1,921,937

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.07%

Cap Rate

6.76%

Return on Investment

16.59%

14703 W Rose Ln Van Nuys, CA, 91405

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,789/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$147

Annual Profit

6.8%

Cap Rate

0.1%

Cash on Cash

$77,147

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $344/night at 61% occupancy.Projected nightly rate is $358/night at 59% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$82,522

Avg annual revenue

59%

Avg occupancy rate

$358

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

$35k

$65k

$90k

$125k

$148

Profit

Revenue

$77,147

Operating Expenses

$23,709

Operating Income

$53,438

Mortgage & Taxes

$53,290

Profit (Cash Flow)

$148

$190,447

Cash Investment

Down Payment

$157,997

Renos & Furnishing

$8,750

Closing Costs

$23,700

Total

$190,447

DSCR Ratio

Acceptable

1.00

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.07%

Cap Rate

6.76%

Return on Investment

16.59%

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

$37,494

Deductible property tax

$7,821

Your total deduction

$79,322

Your adjusted annual income

$150,000 - $79,322 = $70,678

Taxes on $70,678 (30%)

$21,203

Your old tax bill

$45,000

Your new tax bill

$21,203

Estimated tax savings

$23,797

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: -