BNBCalc Short Term Rental Investment Analysis 1831 Sawtelle Blvd, Los Angeles, CA 90025

1 bed • 1 bath • 3 guests • $2,995

BNB

Calc

Annual Revenue

$39,158

Profit (Cash Flow)

$20,185

Cap Rate

680.7%

Annual Revenue

$39,158

Airbtics projects $151/night at 71% occupancy ($39,157). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,037	$39,679	$60,393	$77,305
Occupancy	59%	71%	84%	98%
Nightly Rate	$109	$150	$190	$208

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Show Stopper Close to Everything!	$63,973	$242	69%	1	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (105)
Adorable guest studio near UCLA/Century City	$48,127	$157	80%	1	1	3	$180	❌	❌	❌	N / Y	⭐️ 4.9 (40)
MC Manor	$38,520	$181	57%	1	1	3	$100	❌	❌	❌	N / Y	⭐️ 4.9 (225)
Private Modern Westwood Bungalow near UCLA Beach	$52,660	$180	75%	1	1	1	$125	❌	❌	❌	N / Y	⭐️ 4.9 (226)
Romantic Guesthouse with a Private Yard in Westwood	$71,032	$193	99%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (483)
Peaceful Retreat ~ Private Suite Westwood UCLA	$54,588	$191	75%	1	1	3	$100	❌	✅	❌	Y / Y	⭐️ 5 (249)
MC Manor 2 has air condition for winter and summe	$45,751	$179	69%	1	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (232)
Best Location Westside Spacious condo with hottub	$63,947	$208	84%	1	2	30	$195	❌	✅	❌	Y / Y	⭐️ 5 (9)
1BR Apt Westwood One Assigned Parking by UCLA	$56,532	$156	97%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Westwood Apt, king bed- walk to shops	$25,049	$116	59%	1	1	31	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
206 One Bedroom Apartment Near UCLA on Westwood	$29,514	$112	72%	1	1	30	$199	❌	❌	✅	Y / Y	⭐️ 4.4 (27)
226 1 Bedroom Near UCLA Westside on Westwood	$28,460	$108	72%	1	1	30	$199	❌	❌	❌	Y / Y	⭐️ 4.2 (30)
Private West LA Pool House Studio	$50,987	$148	93%	1	1	1	$99	✅	❌	❌	Y / Y	⭐️ 4.9 (183)
Dream Guesthouse, 1 BDR, Garden, Office, Near UCLA	$56,083	$199	77%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
224 Private Apartment Nr UCLA, Buses Westwood Blvd	$19,204	$99	53%	1	1	30	$169	❌	❌	❌	Y / Y	⭐️ 4.4 (31)
316 1 BDRM Apartment w/ View Nr UCLA on Westwood	$30,195	$110	75%	1	1	30	$179	❌	❌	❌	Y / Y	⭐️ 4.3 (26)
Westside L.A. Close to it all!	$59,489	$189	86%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Private suite Century City,near,BH,UCLA, Westwood	$47,199	$195	65%	1	1	3	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (144)
Glendon, The Best of the West! (Westwood,that is!)	$29,485	$152	53%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
216 View Exec 1 Bedroom UCLA/Buss/Food Westwood Bl	$21,594	$100	59%	1	1	30	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
326 Exec 1 Bedrm Nr UCLA/Buses Westwood Blvd	$23,717	$108	60%	1	1	30	$179	❌	❌	❌	Y / Y	⭐️ 4.6 (52)
3rd CONTEMPORARY CHARMING COTTAGE	$39,293	$176	61%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
202w Big 1BR UCLA Restrnts Market bussesWestwood	$24,781	$111	61%	1	1	30	$190	❌	❌	❌	N / Y	⭐️ 4.2 (9)
1787-1BR Loft Nr UCLA/Transport	$23,647	$91	71%	1	1	30	$120	❌	❌	❌	N / Y	⭐️ 5 (2)
Newly Renovated Quiet Upper Unit in Westwood	$38,209	$120	87%	1	1	31	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
200 1 Bedroom Apt Near UCLA/Foods/Transp/Shops	$23,158	$111	57%	1	1	30	$169	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
201W Big 1BR UCLA Restrnts Market busses Westwood	$24,052	$106	62%	1	1	30	$250	❌	❌	❌	N / Y	⭐️ 5 (2)
Private Ent. 1 Bedroom Guest House! Best WLA Local	$30,450	$128	65%	1	1	31	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Pool Hot Tub 20 minutes Walk to UCLA	$72,584	$212	92%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (18)
322 1 Bedroom Loft Nr UCLA &Buses On Westwood Bl	$20,561	$106	53%	1	1	30	$189	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Charming 1Bed/1Bath on Glendon Avenue in Westwood	$24,185	$112	59%	1	1	31	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Elegant King Bed Courtyard Suite, Private Terrace!	$95,340	$257	100%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (14)
LA With Or Without A Car 1 Bedroom Apartment	$33,335	$92	99%	1	1	31	$115	❌	❌	❌	Y / N	⭐️ 4.9 (10)
Relax in Your Private Patio at Charming Garden Casita	$21,902	$136	44%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (150)
Super Cozy 1Bed/1Bath Apartment in Westwood	$24,582	$92	73%	1	1	31	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
Near UCLA Midcentury Modern 1 Bedroom Luxury	$20,893	$173	33%	1	1	30	$320	❌	❌	✅	Y / Y	⭐️ 0 (0)
Furnished Luxury Condo @ The Colony	$27,520	$103	73%	1	1	30	$200	✅	✅	✅	Y / Y	⭐️ 4.3 (15)
Westwood 1B1B Pool Hot Tub 20 minutes Walk to UCLA	$77,965	$212	99%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Charming Westside Cottage	$42,420	$190	61%	1	1	30	$175	❌	❌	✅	Y / Y	⭐️ 0 (1)
New Modern View Loft, West LA, CA	$74,603	$208	98%	1	2	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)

Return Metrics

408.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,185	$40,370	$60,555	$80,741	$100,926	$201,852	$605,557
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,396	$2,396	$2,396	$2,396	$2,396	$2,396	$2,396
Down Payment	$599	$599	$599	$599	$599	$599	$599
Property Appreciation	$89	$182	$277	$375	$477	$1,030	$4,274
Total Return	$23,270	$43,547	$63,828	$84,111	$104,398	$205,877	$612,827

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

408.7%

Cap Rate

680.71%

Return on Investment

411.11%

1831 Sawtelle Blvd Los Angeles, CA, 90025

1 bed • 1 bath • 3 guests

Purchase Price

Est. $14/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

7153

Airbnb Investor Score

$20,185

Annual Profit

680.7%

Cap Rate

408.7%

Cash on Cash

$39,158

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $151/night at 71% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$41,389

Avg annual revenue

71%

Avg occupancy rate

$151

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

$20k

$45k

$70k

$95k

$20,185

Profit

Revenue

$39,158

Operating Expenses

$18,771

Operating Income

$20,387

Mortgage & Taxes

$202

Profit (Cash Flow)

$20,185

$4,939

Cash Investment

Down Payment

$599

Renos & Furnishing

$4,250

Closing Costs

$90

Total

$4,939

DSCR Ratio

Strong

100.91

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

408.7%

Cap Rate

680.71%

Return on Investment

411.11%

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

$142

Deductible property tax

$30

Your total deduction

-$19,302

Your adjusted annual income

$150,000 - -$19,302 = $169,302

Taxes on $169,302 (30%)

$50,791

Your old tax bill

$45,000

Your new tax bill

$50,791

Estimated tax savings

-$5,791

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: -