BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1510 N Screenland Dr, Burbank, CA 91505

3 bed β€’ 2 bath β€’ 9 guests β€’ $1,399,000

BNB

Calc

Annual Revenue

$106,589

Profit (Cash Flow)

-$15,320

Cap Rate

5.7%

Annual Revenue

$106,589

AirDNA projects $429/night at 59% occupancy ($92,446). Airbtics projects $379/night at 77% occupancy ($106,589). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 77% occupancy rate, $379 rate per night.

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

Percentiles25%50%75%90%
Revenue$82,284$104,984$122,976$139,969
Occupancy71%84%86%100%
Nightly Rate$324$383$413$431

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Toluca Lake Getaway Home

No image available

$64,770
$418
40%
3330$300βœ…βœ…βŒY / N⭐️ 5 (55)
Toluca Lake Getaway Home

No image available

$64,770
$418
40%
3330$300βœ…βœ…βŒY / N⭐️ 5 (55)
Home away from Home

No image available

$135,926
$366
100%
332$125βŒβŒβœ…Y / Y⭐️ 5 (28)
Tri-Level Modern Home + Private Rooftop Deck

No image available

$104,561
$324
86%
343$350❌❌❌Y / Y⭐️ 5 (80)
Tri-Level Modern Home + Private Rooftop Deck

No image available

$104,561
$324
86%
343$350❌❌❌Y / Y⭐️ 5 (80)
Celebrity Pool Home - All 5* Reviews!

No image available

$176,362
$557
84%
322$295βœ…βœ…βŒY / Y⭐️ 5 (30)
3 bdrm fully equipped house near studios/airport!

No image available

$105,408
$288
100%
321$0βŒβŒβœ…Y / Y⭐️ 0 (0)
Villa Kalina

No image available

$74,859
$295
67%
323$150βŒβŒβœ…Y / Y⭐️ 4.9 (11)
Entire Home Universal Studios

No image available

$122,976
$400
84%
325$150❌❌❌Y / N⭐️ 5 (1)
Entire Home Universal Studios

No image available

$122,976
$400
84%
325$150❌❌❌Y / N⭐️ 5 (1)

Return Metrics

-4.63% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$15,319-$30,639-$45,958-$61,278-$76,597-$153,195-$459,587
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,119,200$1,119,200$1,119,200$1,119,200$1,119,200$1,119,200$1,119,200
Down Payment$279,800$279,800$279,800$279,800$279,800$279,800$279,800
Property Appreciation$41,970$85,199$129,725$175,586$222,824$481,139$1,996,740
Total Return$1,425,650$1,453,559$1,482,766$1,513,308$1,545,226$1,726,943$2,936,153

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.63%

Cap Rate

5.65%

Return on Investment

12.23%

property-location

1510 N Screenland Dr Burbank, CA, 91505

3 bed β€’ 2 bath β€’ 9 guests

Est. $6,710/mo

Agent

This property is for sale!

Contact Agent

Burbank

Zoning


Laws

-5

Airbnb Investor Score

-$15,319

Annual Profit

5.7%

Cap Rate

-4.6%

Cash on Cash

$106,589

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $429/night at 59% occupancy ($92,446.9). Airbtics projects $379/night at 77% occupancy ($106,589).

Top 61% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$112,123

Avg annual revenue

80%

Avg occupancy rate

$378

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$65k

$100k

$140k

$175k

Sign up to see the data on 10 all comparables

-$15,320

Profit

Revenue

$106,589

Operating Expenses

$27,537

Operating Income

$79,053

Mortgage & Taxes

$94,372

Profit (Cash Flow)

-$15,320

$330,270

Cash Investment

Down Payment

$279,800

Renos & Furnishing

$8,500

Closing Costs

$41,970

Total

$330,270

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.63%

Cap Rate

5.65%

Profit (Cummulative)

-$15,320

$1,119,200

$8,500

$41,970

$0

Total Gain

$40,394

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

$66,398

Deductible property tax

$13,850

Your total deduction

$155,089

Your adjusted annual income

$150,000 - $155,089 = -$5,089


Taxes on -$5,089 (30%)

-$1,527

Your old tax bill

$45,000

Your new tax bill

-$1,527


Estimated tax savings

$46,527

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: -