BNBCalc Short Term Rental Investment Analysis 15245 La Maida St 301, Sherman Oaks, CA 91403

3 bed • 2 bath • 9 guests • $1,039,000

BNB

Calc

Annual Revenue

$53,092

Profit (Cash Flow)

-$37,578

Cap Rate

3.1%

Annual Revenue

$53,092

AirDNA projects $458/night at 59% occupancy ($98,696). Airbtics projects $316/night at 46% occupancy ($53,091). Airbtics predicts this property will perform in the 34% revenue percentile

BNB Calc projects a 46% occupancy rate, $316 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,213	$69,605	$76,721	$81,472
Occupancy	34%	47%	58%	59%
Nightly Rate	$310	$316	$349	$371

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private house W/3 bedrooms& HUGE yard@Sherman Oaks	$43,213	$310	34%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.3 (25)
Private house W/3 bedrooms& HUGE yard@Sherman Oaks	$43,213	$310	34%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.3 (25)
Amazing Villa in Sherman Oaks	$81,472	$361	58%	3	2	30	$250	✅	✅	✅	Y / Y	⭐️ 5 (3)
Amazing Villa in Sherman Oaks	$81,472	$361	58%	3	2	30	$250	✅	✅	✅	Y / Y	⭐️ 5 (3)
Stylish Sherman Oaks Townhouse W/ 3 Master Suites	$77,683	$316	63%	3	4	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (14)
Perfect Peaceful Villa	$65,375	$464	37%	3	2	30	$250	✅	❌	✅	Y / Y	⭐️ 0 (0)
Luxury 3BR House w/ Jacuzzi & Big Backyard!	$73,835	$316	59%	3	2	1	$195	❌	✅	✅	Y / Y	⭐️ 4 (1)
Luxury 3BR House w/ Jacuzzi & Big Backyard!	$73,835	$316	59%	3	2	1	$195	❌	✅	✅	Y / Y	⭐️ 4 (1)
Open 3 Bedroom Sherman Oaks Home Great Backyard	$24,642	$204	33%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
Open 3 Bedroom Sherman Oaks Home Great Backyard	$24,642	$204	33%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-15.18% 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)	-$37,577	-$75,155	-$112,733	-$150,310	-$187,888	-$375,777	-$1,127,332
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$831,200	$831,200	$831,200	$831,200	$831,200	$831,200	$831,200
Down Payment	$207,800	$207,800	$207,800	$207,800	$207,800	$207,800	$207,800
Property Appreciation	$31,170	$63,275	$96,343	$130,403	$165,485	$357,329	$1,482,925
Total Return	$1,032,592	$1,027,119	$1,022,610	$1,019,092	$1,016,597	$1,020,551	$1,394,593

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.18%

Cap Rate

3.12%

Return on Investment

1.53%

15245 La Maida St 301 Sherman Oaks, CA, 91403

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,983/mo

This property is for sale!

Contact Agent

-56

Airbnb Investor Score

-$37,577

Annual Profit

3.1%

Cap Rate

-15.2%

Cash on Cash

$53,092

Annual Revenue

This property is projected to be in the top 34% revenue percentile compared to similar properties nearby.
Projected nightly rate is $458/night at 59% occupancy.Projected nightly rate is $316/night at 46% occupancy.

Occupancy Rate

Top 51% 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.

$61,036

Avg annual revenue

47%

Avg occupancy rate

$328

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

$25k

$45k

$60k

$80k

-$37,578

Profit

Revenue

$53,092

Operating Expenses

$20,582

Operating Income

$32,510

Mortgage & Taxes

$70,088

Profit (Cash Flow)

-$37,578

$247,470

Cash Investment

Down Payment

$207,800

Renos & Furnishing

$8,500

Closing Costs

$31,170

Total

$247,470

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.18%

Cap Rate

3.12%

Return on Investment

1.53%

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

$49,312

Deductible property tax

$10,286

Your total deduction

$141,683

Your adjusted annual income

$150,000 - $141,683 = $8,317

Taxes on $8,317 (30%)

$2,495

Your old tax bill

$45,000

Your new tax bill

$2,495

Estimated tax savings

$42,505

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: -