BNBCalc Short Term Rental Investment Analysis 182 E 35th St, Los Angeles, CA 90011

4 bed • 4 bath • 12 guests • $950,000

BNB

Calc

Annual Revenue

$84,448

Profit (Cash Flow)

-$4,294

Cap Rate

6.3%

Annual Revenue

$84,448

AirDNA projects $367/night at 63% occupancy ($84,448). Airbtics projects $427/night at 66% occupancy ($102,933). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 63% occupancy rate, $367 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$94,607	$104,483	$129,506	$173,053
Occupancy	65%	66%	73%	78%
Nightly Rate	$371	$402	$452	$569

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
★ DTLA'S CLOSE TO USC, PRIME 4B4B HOME★	$103,557	$368	70%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
★DTLA'S CLOSE TO USC, PHENOMENAL 4B4B PLACE★	$107,536	$408	67%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (75)
DTLA w/Rooftop Deck -Downtown LA -Walk to Staples	$176,208	$560	79%	4	4	2	$396	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Luxe DTLA home w/ secure parking	$91,736	$290	78%	4	4	1	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
HISTORIC 2 Story Near DTLA/USC/LAFC/STAPLES CENTER	$124,911	$435	74%	4	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Cheerful paradise home 5-bed 3bath lovely backyard	$83,250	$329	65%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (37)
Close to DTLA - Modern Luxury townhome	$90,878	$382	65%	4	5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
LAX\|SOFI Stadium\| Cool Backyard\|Central Location	$104,634	$458	58%	4	3	2	$229	❌	❌	✅	Y / Y	⭐️ 5 (90)
Near Downtown LA - Family Vacation Townhome	$66,670	$396	46%	4	5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Central Los Angeles Luxury Spanish Pool Mansion	$163,615	$652	66%	4	3	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (39)

Return Metrics

-1.87% 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)	-$4,294	-$8,588	-$12,882	-$17,176	-$21,470	-$42,941	-$128,825
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$974,205	$999,266	$1,025,208	$1,052,056	$1,079,839	$1,233,778	$2,177,073

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.87%

Cap Rate

6.29%

Return on Investment

14.61%

182 E 35th St Los Angeles, CA, 90011

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,557/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$4,294

Annual Profit

6.3%

Cap Rate

-1.9%

Cash on Cash

$84,448

Annual Revenue

BNBCalc predicts this property will get $427 per night with 66% occupancy, putting it in the top 40% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

10 Airbnb Comparables

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

$111,299

Avg annual revenue

66%

Avg occupancy rate

$427

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

$65k

$100k

$140k

$175k

-$4,294

Profit

Revenue

$84,448

Operating Expenses

$24,658

Operating Income

$59,790

Mortgage & Taxes

$64,084

Profit (Cash Flow)

-$4,294

$229,500

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$11,000

Closing Costs

$28,500

Total

$229,500

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.87%

Cap Rate

6.29%

Return on Investment

14.61%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$99,927

Your adjusted annual income

$150,000 - $99,927 = $50,073

Taxes on $50,073 (30%)

$15,022

Your old tax bill

$45,000

Your new tax bill

$15,022

Estimated tax savings

$29,978

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -