BNBCalc Short Term Rental Investment Analysis 16633 Park Lane Cir, Los Angeles, CA 90049

4 bed • 5 bath • 12 guests • $3,999,000

BNB

Calc

Annual Revenue

$154,078

Profit (Cash Flow)

-$149,392

Cap Rate

3.0%

Annual Revenue

$154,078

AirDNA projects $767/night at 55% occupancy ($154,078). Airbtics projects $763/night at 42% occupancy ($117,046). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $767 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$75,241	$119,805	$163,257	$257,211
Occupancy	34%	47%	50%	61%
Nightly Rate	$595	$686	$879	$1,141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
🏝SERENE⛲️FAMILY-FRIENDLY💕RETREAT☀️W/⛱PRIVATE🤿POOL🌴	$130,830	$586	61%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (48)
🌴SERENE⛲️FAMILY-FRIENDLY💕RETREAT☀️WITH⛱PRIVATE🤿POOL🌴	$86,925	$625	38%	4	2	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Beautiful Oasis in the heart of Encino w/ an ADU	$153,289	$886	47%	4	4	30	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (15)
Unreal Views w/ Private Pool	$129,190	$693	49%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Rent the whole 4 bedroom remodeled single family	$104,409	$405	67%	4	2	30	$280	❌	✅	✅	Y / Y	⭐️ 4.9 (13)
Wonderful Villa in Tarzana	$151,763	$858	47%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (3)
Sprawling Encino Getaway w/ Outdoor Pool + Hot Tub	$89,592	$480	51%	4	5	30	$207	✅	✅	❌	Y / Y	⭐️ 0 (0)
Encino Horizon \| Pool & Gym \| Private Backyard	$135,757	$1,124	33%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (9)

Return Metrics

-16.04% 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)	-$149,391	-$298,783	-$448,175	-$597,567	-$746,959	-$1,493,919	-$4,481,757
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,199,200	$3,199,200	$3,199,200	$3,199,200	$3,199,200	$3,199,200	$3,199,200
Down Payment	$799,800	$799,800	$799,800	$799,800	$799,800	$799,800	$799,800
Property Appreciation	$119,970	$243,539	$370,815	$501,909	$636,937	$1,375,321	$5,707,622
Total Return	$3,969,578	$3,943,755	$3,921,639	$3,903,342	$3,888,977	$3,880,402	$5,224,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.04%

Cap Rate

Return on Investment

1.05%

16633 Park Lane Cir Los Angeles, CA, 90049

4 bed • 5 bath • 12 guests

Purchase Price

Est. $19,181/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-59

Airbnb Investor Score

-$149,391

Annual Profit

3.0%

Cap Rate

-16.0%

Cash on Cash

$154,078

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $767/night at 55% occupancy.Projected nightly rate is $763/night at 42% occupancy.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$109,728

Avg annual revenue

42%

Avg occupancy rate

$763

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

$45k

$80k

$115k

$155k

-$149,392

Profit

Revenue

$154,078

Operating Expenses

$33,710

Operating Income

$120,368

Mortgage & Taxes

$269,760

Profit (Cash Flow)

-$149,392

$931,020

Cash Investment

Down Payment

$799,800

Renos & Furnishing

$11,250

Closing Costs

$119,970

Total

$931,020

DSCR Ratio

Weak

0.45

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.04%

Cap Rate

Return on Investment

1.05%

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

$189,797

Deductible property tax

$39,590

Your total deduction

$547,119

Your adjusted annual income

$150,000 - $547,119 = -$397,119

Taxes on -$397,119 (30%)

-$119,136

Your old tax bill

$45,000

Your new tax bill

-$119,136

Estimated tax savings

$164,136

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -