$74,802
Annual Revenue
BNBCalc predicts this property will get $283 per night with 75% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 14% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$80,400
Avg annual revenue
75%
Avg occupancy rate
$283
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$90k
$125k
$165k
Sign up to see the data on 15 all comparables
-$10,858
Profit
Revenue
$74,802
Operating Expenses
$23,404
Operating Income
$51,398
Mortgage & Taxes
$62,256
Profit (Cash Flow)
-$10,858
$218,767
Cash Investment
Down Payment
$184,580
Renos & Furnishing
$6,500
Closing Costs
$27,687
Total
$218,767
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.96%
Cap Rate
5.56%
STR Tax Calculator (USA)
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
$43,802
Deductible property tax
$9,137
Your total deduction
$47,055
Your adjusted annual income
$150,000 - $47,055 = $102,945
Taxes on $102,945 (30%)
$30,884
Your old tax bill
$45,000
Your new tax bill
$30,884
Estimated tax savings
$14,116
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:
47,935 sqft
Year built:
1972
Size:
984 sqft
Type:
CONDO
Parking:
-
Heating:
CENTRAL
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
555 Esplanade Apt 115 | 2 | 2 | 1,214 | - | 29,634 | 1976 | $1,700,000 | 28 |
317 S Broadway Apt E | 3 | 3 | 2,219 | - | 18,035 | 1983 | $1,850,000 | - |
323 S Broadway Apt 11 | 3 | 3 | 1,457 | - | 13,048 | 1974 | $1,155,000 | 27 |
625 Esplanade Unit 65 | 3 | 2 | 1,307 | - | 38,766 | 1974 | $1,100,000 | 139 |
565 Esplanade Unit 112 | 1 | 1 | 718 | - | 25,363 | 1971 | $849,000 | 70 |
615 Esplanade Unit 110 | 1 | 1 | 719 | - | 31,653 | 1971 | $940,500 | 132 |
615 Esplanade Unit 401 | 2 | 2 | 997 | - | 31,653 | 1971 | $1,740,000 | 24 |
230 S Catalina Ave Apt 110 | 2 | 2 | 1,379 | - | 16,819 | 1974 | $958,000 | 130 |
420 Esplanade Apt 11 | 2 | 2 | 1,660 | - | 23,001 | 1985 | $1,680,000 | 24 |
625 Esplanade Unit 44 | 2 | 2 | 1,148 | - | 38,766 | 1974 | $915,000 | 47 |
Property Details
- MLS Status: N/A
- Property Use: Condominium
- Stories: 0
- Lot size: 47,935 sqft
- Building area: 984 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RBMDR*
- Land Use: Residential
- Parcel Number: 7505-018-114
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $680,565
- County Est. Land Value: -
- Assessed Land Value: $470,481
- County Est. Structure Value: -
Market Estimate: $1,256,098
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
03/28/17 | $0 | 0% | Greco Family Trust |
05/22/13 | $575,000 | 72% | Joseph Greco |
03/08/05 | $0 | 0% | Arakel N Kapnelian |
03/08/05 | $537,500 | 91% | Nicholas R Zoller |
Ownership
- Name: Greco Family Trust
- Owner Occupied: No
- Owner Mailing Address: 741 21st St, Hermosa Beach, Ca 90254
- Years Owned: 132
- Home Equity: $662,000
- Mortgage Balance Remaining: $370,000
- Financed amount: 91%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Middle School: Edward J. Richardson Middle School with 8/10 star rating
- High School: South High School with 9/10 star rating