BNBCalc Short Term Rental Rental Arbitrage Analysis 2219 Glover Pl, Los Angeles, CA, 90031

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$82,662

Profit (Cash Flow)

$7,752

Cash on Cash Return

87.6%

Annual Revenue

$82,662

AirDNA projects $288/night at 85% occupancy ($89,411). Airbtics projects $328/night at 69% occupancy ($82,662). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $328 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,395	$75,491	$116,222	$175,399
Occupancy	56%	69%	81%	89%
Nightly Rate	$241	$292	$382	$527

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Central LA Hub nearby Dodgers, Pasadena & Downtown	$79,632	$316	66%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (47)
Unique Echo Park Bungalow Hideaway 3BR/2Bth +Patio	$69,947	$214	87%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (219)
Silver Lake Hidden Jewel	$55,953	$375	40%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (185)
The Zappa \| Walk to Dodgers, Dream Deck + Jacuzzi	$157,072	$558	74%	3	2.5	1	$265	✅	✅	❌	Y / Y	⭐️ 5 (93)
Silver Screen by AvantStay \| Luxe Backyard Escape	$134,799	$460	79%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (34)
Mid Century House Dodger Stadium, DTLA, Echo Park	$53,487	$291	48%	3	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (152)
Luxury hilltop home with majestic views and hotub	$117,483	$527	60%	3	2.5	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (6)
Nice View! Modern 3 Bedroom 2 Bath Home	$75,200	$285	70%	3	2	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (236)
Modern Silver Lake Retreat Near Hollywood & DTLA	$121,490	$379	82%	3	3.5	2	$542	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Modern & Luxurious Oasis by Downtown LA	$74,034	$229	84%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (80)
3BR/2bath Vintage Silver Lake Home, Great Views!	$95,222	$326	77%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (180)
Echo Park Modern Oasis! Blissful backyard &view	$155,752	$450	92%	3	2	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (153)
Luxury hilltop retreat, majestic views and hot tub	$141,003	$616	62%	3	2.5	30	$200	❌	✅	✅	Y / Y	⭐️ 5 (7)
Your Oasis at Echo Park/ No Cleaning Fee w/Parking	$100,817	$283	95%	3	2	3	$100	❌	❌	✅	N / Y	⭐️ 4.9 (35)
Spanish Oasis w/ Spectacular DTLA Views	$149,438	$552	72%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (19)
Dodger’s Stadium House	$53,468	$247	57%	3	2	2	$190	❌	✅	❌	Y / Y	⭐️ 4.9 (18)
Artzy cool cozy Echo Park house with a view	$80,482	$287	75%	3	2	6	$140	❌	❌	❌	Y / Y	⭐️ 5 (17)
Incredible Echo Park Hilltop View Oasis	$81,139	$245	82%	3	2	4	$425	❌	❌	✅	Y / Y	⭐️ 5 (72)
Superb 3br Apartment near Dodger/DTLA	$59,406	$279	56%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (6)
Stylish & Sleeps 6 Apartment near Dodger/DTLA	$66,443	$318	56%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (1)
Oasis in the City	$110,839	$382	77%	3	2	2	$225	❌	✅	❌	Y / Y	⭐️ 4.8 (101)
Luxury retreat with rooftop, hot tub & views	$125,391	$536	63%	3	3	3	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (67)
Views for days…. Lush, private tropical grounds.	$77,211	$293	72%	3	3	30	$175	❌	✅	✅	Y / Y	⭐️ 5 (92)
Modern Farmhouse in Frogtown \| 3Bedroom 2Bath	$43,802	$187	64%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
CLASSIC CRAFTSMAN IN ECHO PARK	$35,355	$210	46%	3	2	30	$275	❌	❌	❌	Y / Y	⭐️ 5 (12)
Echo Park Hills Spacious 3B2B House	$42,836	$209	56%	3	2	31	$200	❌	❌	❌	Y / Y	⭐️ 5 (10)
Craftsman Lovely Home-3bedroom2bath	$55,308	$219	69%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
3/2, near DTLA, huge yard, views, pets ok!	$68,427	$246	76%	3	2	30	$125	❌	❌	✅	Y / Y	⭐️ 5 (12)
Mid-Century Glassell Park Oasis	$147,227	$453	87%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)
Amazing City Views in a Modern Rock ‘n Roll House	$81,304	$383	58%	3	2.5	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (129)
Your own safe clean cozy house on top of the hill	$57,741	$232	68%	3	2	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (9)
Elegant/Stylish Design/3 Bd. Gem/Mins to Reservoir	$73,169	$357	56%	3	2.5	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
Dodger’s Stadium vacation House	$49,190	$280	48%	3	2	3	$180	❌	❌	✅	Y / N	⭐️ 0 (0)
Tranquil and lush Mid-Century oasis with views	$138,464	$377	100%	3	2	3	$100	❌	✅	✅	Y / Y	⭐️ 5 (11)
Stunning Artful Abode 3 Bed 2 Bath Central to All	$34,224	$187	50%	3	2	30	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Lovely Echo Park House	$66,777	$205	89%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Mid-Century Modern, Bright & Chic LA/Frogtown Home	$46,909	$267	48%	3	2	30	$200	❌	✅	❌	Y / Y	⭐️ 5 (12)
Mid-Century Modern Artistic Pool Oasis With Views	$147,962	$408	95%	3	2.5	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (103)
Stunning, Spacious, Sunny Craftsman in Echo Park	$44,469	$150	81%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Bright & Spacious, Newly Renovated 3-Bedroom Home	$65,826	$327	55%	3	2.5	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

87.59% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,751	$15,503	$23,255	$31,007	$38,759	$77,519	$232,558
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$7,751	$15,503	$23,255	$31,007	$38,759	$77,519	$232,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.59%

Payback Period Days

416

Return on Investment

87.59%

2219 Glover Pl Los Angeles, California, 90031

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$82,662

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $288/night at 85% occupancy.Projected nightly rate is $328/night at 69% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$85,867

Avg annual revenue

69%

Avg occupancy rate

$328

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

$35k

$75k

$115k

$160k

$7,752

Profit

Revenue

$82,662

Operating Expenses

$22,746

Operating Income

$59,916

Net Effective Rent

$52,164

Profit (Cash Flow)

$7,752

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

87.59%

Payback Period Days

416