BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 200 S Catalina Ave Apt 306

2 bed • 2 bath • 6 guests • $922,900

BNB

Calc

Annual Revenue

$74,802

Profit (Cash Flow)

-$10,858

Cap Rate

5.6%

Annual Revenue

$74,802

AirDNA projects $320/night at 64% occupancy ($74,801). Airbtics projects $283/night at 75% occupancy ($77,523). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $320 rate per night.

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

Percentiles25%50%75%90%
Revenue$64,878$80,717$94,682$113,167
Occupancy71%76%84%89%
Nightly Rate$247$286$302$340

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Beach Get Away
$66,662
$197
89%
213$95❌❌❌Y / Y⭐️ 4.8 (147)
The Redondo Retreat
$98,725
$350
73%
213$150❌❌❌Y / Y⭐️ 5 (140)
Oceanfront Condo on the Beach Strand!
$70,644
$302
63%
2321$225✅✅❌Y / Y⭐️ 4.8 (20)
Beach Front. Entire Condo.
$163,196
$501
89%
222$0❌❌❌Y / Y⭐️ 5 (23)
Burnham Beach Cottage 3
$60,813
$258
62%
212$150❌❌❌Y / Y⭐️ 4.8 (155)
Oceanfront oasis
$85,644
$325
72%
2330$275✅✅✅Y / Y⭐️ 5 (4)
Newly remodeled luxurious condo on the beach
$58,194
$300
53%
2329$0✅✅❌Y / N⭐️ 5 (2)
Keeping It Beachy
$60,603
$184
87%
223$95❌❌❌Y / Y⭐️ 4.8 (114)
Redondo Beach Bungalow
$100,727
$303
90%
2230$175❌❌❌Y / Y⭐️ 4.8 (16)
Nice 2BR in Redondo, Parking + 2 Blocks To Beach
$53,918
$170
76%
2130$385❌❌✅Y / Y⭐️ 4.8 (11)
See the Ocean from a Modern Apartment in South Redondo Beach
$77,096
$270
77%
2315$200✅✅❌Y / Y⭐️ 5 (11)
Coastal Redondo Beach Home with Ocean Views
$76,949
$292
72%
2328$275❌❌❌Y / Y⭐️ 5 (2)
Great & Comfy 2BDR Redondo Beach with Ocean Views
$90,260
$286
82%
223$129❌❌❌Y / Y⭐️ 4.7 (27)
Stylish & Bright 2BDR & 2BTH Redondo B Ocean Views
$81,243
$282
76%
223$129❌❌❌Y / Y⭐️ 4.8 (21)
Designer, Beachside 2Bd Condo with Pool/Spa!
$61,326
$236
71%
2230$0✅✅✅Y / Y⭐️ 5 (9)

Return Metrics

-4.96% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,858-$21,716-$32,574-$43,432-$54,291-$108,582-$325,746
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$9,066$18,692$28,912$39,761$51,281$120,451$738,320
Down Payment$184,580$184,580$184,580$184,580$184,580$184,580$184,580
Property Appreciation$27,687$56,204$85,577$115,832$146,994$317,400$1,317,220
Total Return$210,475$237,760$266,495$296,741$328,564$513,849$1,914,374

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.96%

Cap Rate

5.56%

Return on Investment

11.83%

property-location

200 S Catalina Ave Redondo Beach, California, 90277-3300

2 bed • 2 bath • 6 guests

Est. $4,427/mo

Agent

Inquire about this property

Contact Agent

$922,900

Zestimate

Redondo Beach

Zoning


Laws

$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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.83

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%

Profit (Cummulative)

-$10,858

$9,067

$6,500

$27,687

$0

Total Gain

$25,895

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

$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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
555 Esplanade Apt 115221,214-29,6341976$1,700,00028
317 S Broadway Apt E332,219-18,0351983$1,850,000-
323 S Broadway Apt 11331,457-13,0481974$1,155,00027
625 Esplanade Unit 65321,307-38,7661974$1,100,000139
565 Esplanade Unit 11211718-25,3631971$849,00070
615 Esplanade Unit 11011719-31,6531971$940,500132
615 Esplanade Unit 40122997-31,6531971$1,740,00024
230 S Catalina Ave Apt 110221,379-16,8191974$958,000130
420 Esplanade Apt 11221,660-23,0011985$1,680,00024
625 Esplanade Unit 44221,148-38,7661974$915,00047

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

DateSale Price% FinancedBuyer
03/28/17$00%Greco Family Trust
05/22/13$575,00072%Joseph Greco
03/08/05$00%Arakel N Kapnelian
03/08/05$537,50091%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