BNBCalc Short Term Rental Investment Analysis 1738 E 4th St, Long Beach, CA, 90802

1 bed • 1 bath • 1 guests • $325,000

BNB

Calc

Annual Revenue

$42,460

Profit (Cash Flow)

$1,336

Cap Rate

7.2%

Annual Revenue

$42,460

AirDNA projects $165/night at 72% occupancy ($43,390). Airbtics projects $155/night at 75% occupancy ($42,459). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,245	$41,228	$56,531	$83,387
Occupancy	62%	75%	87%	97%
Nightly Rate	$128	$144	$170	$227

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adorable 1 bedroom house with pool and patio	$44,999	$163	71%	1	1.5	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (145)
Sophisticated Long Beach Suite with Patio Dining and Parking	$58,495	$155	100%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (400)
Discounted Summer LBC Getaway: Firepit + Game Room	$48,358	$136	91%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (81)
Walk to Beach + Retro Row, AC, Parking & Laundry	$48,807	$145	87%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (123)
Spacious 1 bed ,10 min walk to beach, free parking	$47,848	$131	97%	1	1	4	$95	❌	❌	❌	N / Y	⭐️ 5 (142)
Historic & Charming Apartment near Retro Row	$28,890	$94	76%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (238)
Oceanside Hermosas \|1 Minute Walk to Beach\|Parking	$48,672	$132	94%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (94)
Cozy Nautical Oasis - 1140 E 3rd St. Unit 1	$31,073	$136	59%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.5 (79)
Hidden Gem in Long Beach	$39,281	$155	65%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
Steps to Ocean Bliss; Entire 1 BD/1 BATH Condo	$41,939	$137	80%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (89)
KING size bed/walk to the BEACH/kid’s Playroom	$45,249	$146	81%	1	1	2	$115	❌	❌	❌	N / Y	⭐️ 5 (167)
Retro Row Bungalow	$59,931	$271	59%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (29)
Work Life Balance near the beach	$48,237	$177	70%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (64)
Great Bluff Park Location! Large gorgeous 1 bdrm.	$60,267	$164	98%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (49)
Private apartment Near Beach	$36,377	$118	81%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
No cleaning fees at the beach!	$38,384	$227	45%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Cozy Beach Suite two blocks to the ocean	$46,601	$159	78%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (115)
California bungalow near the beach.	$64,204	$179	98%	1	1	3	$0	❌	✅	❌	N / Y	⭐️ 5 (37)
The Captain's Cottage on 3rd.	$52,564	$168	85%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (342)
Cozy Retreat near Retro Row - 2840 E 6th St Unit 1	$29,389	$122	62%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (65)
Cute One BR in Rose Park South w/1 Parking Space	$43,864	$124	94%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (328)
★WITCHER♞⚔♛★ KING BED★ GARAGE PARKING★ WIFI★ 4K TV	$48,523	$198	63%	1	1	1	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (195)
Seaside Bliss -Downtown! Beach! ConvCenter! Bikes.	$39,494	$117	86%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (391)
Urban Living on an Urban Farm	$38,687	$140	71%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (231)
The Sailor’s Nest - Cozy Condo By the Sea	$23,569	$157	37%	1	1	3	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Alamitos Beach Bungalow W/Free Parking and Patio	$46,627	$142	86%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (159)
Charming space in a historic craftsman!	$33,862	$124	73%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (192)
Beautiful Bright Condo Steps Away from the Beach	$50,593	$250	54%	1	1	2	$120	❌	❌	❌	N / Y	⭐️ 4.5 (114)
Come relax at Oceanair	$29,586	$97	79%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (93)
Quiet Getaway in an Italian Renaissance Suite in Long Beach	$65,214	$178	100%	1	1	4	$60	❌	❌	❌	Y / Y	⭐️ 5 (288)
Spring Special; Downtown Urban Home, Ocean 1 mile	$28,307	$143	49%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (212)
Ocean View Oasis Near Convention Center & Beach	$62,860	$229	75%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (35)
Retro Beach Apartment	$29,228	$121	66%	1	1	13	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cute 2 story house, no cleaning fee!	$38,595	$111	95%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (326)
Sunny Coastal Retreat-1 King Bed 1 Bath Apt in LBC	$50,377	$222	62%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
1-Br/1 Ba Vacation Condo on Ocean Blvd- Sleeps 4	$39,930	$151	71%	1	1	3	$128	❌	❌	❌	Y / Y	⭐️ 4.5 (192)
Super Cute House with Parking	$43,694	$131	87%	1	1	21	$120	❌	❌	❌	Y / Y	⭐️ 5 (117)
*Boho Suite by Downtown, Cnv Cntr, Pike, Beach	$34,461	$122	74%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Ocean and Entertainment	$25,714	$130	49%	1	1	2	$150	❌	❌	❌	Y / N	⭐️ 4.9 (8)
"Experience Tranquility The Ultimate Beach Condo”	$48,610	$233	53%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (5)

Return Metrics

1.69% 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)	$1,336	$2,672	$4,009	$5,345	$6,681	$13,363	$40,091
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$336,086	$347,465	$359,145	$371,135	$383,446	$450,136	$828,951

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.69%

Cap Rate

7.15%

Return on Investment

18.07%

1738 E 4th St 1 Long Beach, California, 90802

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

Long Beach

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$1,336

Annual Profit

7.2%

Cap Rate

1.7%

Cash on Cash

$42,460

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 72% occupancy.Projected nightly rate is $155/night at 75% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$43,534

Avg annual revenue

75%

Avg occupancy rate

$155

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

$35k

$50k

$65k

$1,336

Profit

Revenue

$42,460

Operating Expenses

$19,200

Operating Income

$23,260

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$1,336

$79,000

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$4,250

Closing Costs

$9,750

Total

$79,000

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.69%

Cap Rate

7.15%

Return on Investment

18.07%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$31,447

Your adjusted annual income

$150,000 - $31,447 = $118,553

Taxes on $118,553 (30%)

$35,566

Your old tax bill

$45,000

Your new tax bill

$35,566

Estimated tax savings

$9,434

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com