property-location

1702 Hermosa Ave Hermosa Beach, California

14 bed • 10 bath • 20 guests

Purchase Price

Est. $NaN/mo

$8,509,600

Zestimate

$298,069

Annual Revenue

Top 45% of comparables

Top 23% of comparables


Seasonality

Sign up to view the full seasonality chart

50

Airbnb Comparables

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

$186,908

Avg rev

51%

Avg occ

$987

Avg rate

Comparable filters

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 50 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-15.22%

Cap Rate

3.07%

Profit (Cummulative)

-$294,015

$78,593

$32,500

$240,000

$8,942

Total Gain

$33,520

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.