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 203 S Prospect Ave unit a, Redondo Beach, CA, 90277

3 bed • 4 bath • 9 guests • $2,030,700

BNB

Calc

Annual Revenue

$148,516

Profit (Cash Flow)

-$21,456

Cap Rate

5.7%

Annual Revenue

$148,516

AirDNA projects $488/night at 59% occupancy ($105,161). Airbtics projects $429/night at 66% occupancy ($103,415). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 81% occupancy rate, $502 rate per night.

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

Percentiles25%50%75%90%
Revenue$60,385$102,257$152,634$236,128
Occupancy54%70%81%94%
Nightly Rate$301$392$502$668

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
Radiant in Redondo

No image available

$78,098
$298
70%
33.51$250❌✅✅Y / Y⭐️ 5 (124)
Beach Cottage - 1.5blks to Beach!

No image available

$130,923
$555
64%
323$230❌❌❌Y / Y⭐️ 5 (119)
Modern & Sun-Filled Family Home

No image available

$190,665
$579
87%
33.52$450❌❌❌Y / Y⭐️ 5 (61)
Redondo Beach house 5 min walk to beach-Historic

No image available

$64,020
$500
34%
322$150❌❌❌Y / Y⭐️ 5 (178)
Extremely Luxurious Beach Getaway - 2blks to beach

No image available

$112,866
$619
49%
321$265❌❌❌Y / Y⭐️ 5 (100)
LUX |Amazingly Designed Outstanding Torrance Home!

No image available

$124,639
$410
80%
322$239❌❌✅Y / Y⭐️ 4.9 (39)
Feels like home. Ocean view. Walk/bike to beach

No image available

$150,074
$668
58%
32.55$250❌❌❌Y / Y⭐️ 5 (14)
Short walk to beach - beautiful spacious townhouse

No image available

$162,518
$451
96%
32.52$100❌❌✅Y / Y⭐️ 4.5 (15)
Cozy Home with Pool Near the Beach

No image available

$90,461
$260
94%
323$185✅❌✅Y / Y⭐️ 4.5 (61)
Condo In Redondo Beach

No image available

$74,328
$359
56%
3330$125❌❌❌Y / Y⭐️ 4.8 (14)
Charming 3-Bed Home with Garden Oasis

No image available

$83,669
$281
81%
313$150❌❌✅Y / Y⭐️ 5 (89)
Walk to Everything - Ocean View

No image available

$139,492
$385
96%
32.54$350❌❌❌Y / Y⭐️ 5 (34)
Classic Bungalow Half a Block from the Sand at Hermosa Beach

No image available

$180,853
$520
94%
322$175❌❌❌Y / Y⭐️ 5 (306)
Beautifully Designed Spanish Beach Bungalow

No image available

$210,524
$883
64%
322$350❌❌✅Y / Y⭐️ 5 (35)
Very close walk to Beach-Redondo Beach

No image available

$83,998
$510
45%
333$195❌❌❌Y / Y⭐️ 4.9 (126)
Beach Home Spacious Stylish, Enjoy the good life !

No image available

$79,666
$281
74%
3229$197❌❌✅Y / Y⭐️ 5 (17)
Luxury Beach Bungalow Steps to Sand and Pier

No image available

$214,732
$898
65%
322$275❌❌✅Y / Y⭐️ 5 (59)
Authentic & Renovated Cottage in a Beach Community

No image available

$114,353
$428
73%
3230$150❌❌✅Y / Y⭐️ 5 (244)
1912 Beach House Pet Friendly

No image available

$130,483
$463
77%
31.52$0❌❌✅N / Y⭐️ 5 (13)
Redondo Beach Retreat

No image available

$61,397
$194
81%
31.52$200❌❌❌Y / Y⭐️ 5 (21)
Down by the Seaside

No image available

$43,796
$193
62%
3112$250❌❌✅Y / Y⭐️ 5 (18)
Cozy Home 6 mins from the Beach

No image available

$46,351
$173
72%
326$180❌❌✅Y / Y⭐️ 4 (10)
Enjoy the beach life! Walk 2 beach & Pier-Hermosa

No image available

$93,780
$351
73%
3230$350❌❌✅Y / Y⭐️ 5 (59)
Redondo Beach- Here I Come!

No image available

$48,423
$189
70%
31.531$300❌❌✅Y / Y⭐️ 4.5 (59)
Beautiful 3 BD 4 bathrooms home great location

No image available

$138,276
$1,119
30%
33.53$400❌❌✅Y / Y⭐️ 4 (9)
Block from the beach, 3 BR home

No image available

$77,475
$378
56%
312$0❌❌✅Y / Y⭐️ 5 (17)
Beautiful South Bay Beaches are just minutes away

No image available

$100,094
$318
86%
324$0❌❌❌Y / Y⭐️ 5 (34)
Redondo Beach Home Close to Many

No image available

$52,009
$406
35%
33.51$0❌❌❌Y / N⭐️ 0 (1)
Hermosa Exec House 3Blocks to Beach

No image available

$50,608
$419
33%
33.530$150❌❌❌Y / Y⭐️ 5 (34)
Relax and Unwind Luxe Home Blocks from Beach

No image available

$141,236
$677
57%
3231$360❌❌✅Y / Y⭐️ 4.4 (8)
180 oceanviews, outdoor patios, light + bright!

No image available

$70,375
$437
44%
32.52$295❌❌❌Y / Y⭐️ 5 (5)
Magical Home with Ocean Views & Backyard

No image available

$104,649
$345
82%
3316$500❌✅✅Y / Y⭐️ 5 (26)
Light-Filled Townhome, 1.5 Blocks to Beach

No image available

$79,056
$480
45%
3430$650❌✅❌Y / Y⭐️ 0 (1)
Luxurious 3 Bedroom House in Torrance

No image available

$58,775
$303
53%
3210$0❌❌✅Y / Y⭐️ 5 (2)
Gorgeous Waterfront Gem - Steps from the beach

No image available

$48,532
$260
51%
3231$250❌❌❌Y / Y⭐️ 0 (2)
Beachside Bliss: Modern Lux Home

No image available

$80,318
$399
55%
3430$0❌❌❌Y / Y⭐️ 5 (3)
Luxe Coastal Haven with Rooftop Deck & Hot Tub

No image available

$77,372
$302
70%
331$0❌✅✅Y / Y⭐️ 5 (15)
Winter Special! Stunning Remodeled Luxury Condo

No image available

$51,460
$190
74%
32.530$350✅❌✅Y / Y⭐️ 5 (13)
Lovely home near the beach & pier

No image available

$119,682
$327
100%
32.528$300❌❌✅Y / Y⭐️ 0 (0)
Modern house 1 Mi from beach with sunny backyard

No image available

$125,939
$370
93%
325$200❌❌❌Y / Y⭐️ 5 (9)

Return Metrics

-4.5% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,456-$42,912-$64,368-$85,824-$107,280-$214,561-$643,683
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,624,560$1,624,560$1,624,560$1,624,560$1,624,560$1,624,560$1,624,560
Down Payment$406,140$406,140$406,140$406,140$406,140$406,140$406,140
Property Appreciation$60,921$123,669$188,300$254,870$323,437$698,390$2,898,341
Total Return$2,070,164$2,111,457$2,154,632$2,199,746$2,246,857$2,514,529$4,285,358

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.5%

Cap Rate

5.68%

Return on Investment

12.48%

property-location

203 S Prospect Ave Redondo Beach, California, 90277

3 bed • 4 bath • 9 guests

Est. $9,740/mo

Agent

Inquire about this property

Contact Agent

$2,030,700

Zestimate

Redondo Beach

Zoning


Laws

-4

Airbnb Investor Score

-$21,456

Annual Profit

5.7%

Cap Rate

-4.5%

Cash on Cash

$148,516

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $488/night at 59% occupancy.Projected nightly rate is $429/night at 66% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$102,149

Avg annual revenue

66%

Avg occupancy rate

$429

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

$45k

$100k

$155k

$215k

Sign up to see the data on 40 all comparables

-$21,456

Profit

Revenue

$148,516

Operating Expenses

$32,987

Operating Income

$115,528

Mortgage & Taxes

$136,985

Profit (Cash Flow)

-$21,456

$476,061

Cash Investment

Down Payment

$406,140

Renos & Furnishing

$9,000

Closing Costs

$60,921

Total

$476,061

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.5%

Cap Rate

5.68%

Profit (Cummulative)

-$21,456

$1,624,560

$9,000

$60,921

$0

Total Gain

$59,415

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

$96,379

Deductible property tax

$20,104

Your total deduction

$223,876

Your adjusted annual income

$150,000 - $223,876 = -$73,876


Taxes on -$73,876 (30%)

-$22,163

Your old tax bill

$45,000

Your new tax bill

-$22,163


Estimated tax savings

$67,163

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:

7,982 sqft

Year built:

2014

Size:

2,520 sqft

Type:

TOWNHOUSE

Parking:

2

Heating:

Central

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: TOWNHOUSE
  • Stories: -
  • Lot size: 7,982 sqft
  • Building area: 2,520 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: City Lights, Coastline, Marina, Mountain(s), Neighborhood, Ocean, Panoramic
  • Parking: Direct Access, Garage Faces Rear, Garage - Single Door, Garage Door Opener, See Remarks
  • Amenities: -
  • Price per square foot: $805

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 7506019068
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $1,989,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $2,030,700


Schools

  • Middle School: Parras (Nick G.) Middle School with 8/10 star rating
  • High School: Redondo Union High School with 9/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service