BNBCalc Short Term Rental Rental Arbitrage Analysis 2249 Shoredale Avenue, Los Angeles, CA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$73,684

Profit (Cash Flow)

-$4,859

Cash on Cash Return

-76.5%

Annual Revenue

$73,684

AirDNA projects $237/night at 72% occupancy ($62,325). Airbtics projects $262/night at 77% occupancy ($73,684). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 77% occupancy rate, $262 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,297	$68,158	$102,874	$140,268
Occupancy	66%	77%	90%	94%
Nightly Rate	$193	$237	$304	$396

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Echo: Modern Suite, Parking, Dodger Stadium	$65,944	$194	90%	2	1	1	$185	❌	❌	❌	N / Y	⭐️ 5 (87)
Hilltop Garden Cottage Deck/View Reg# HSR23-002992	$54,389	$193	73%	2	1	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (172)
Bohemian Echo Park getaway	$73,514	$201	99%	2	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (98)
Charming Historic Home w/ Modern Updates near DTLA	$63,744	$222	76%	2	2	2	$98	❌	❌	✅	Y / Y	⭐️ 5 (60)
COZY MT WASHINGTON BUNGALOW - Outdoor Space Galore	$34,743	$207	45%	2	1	4	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Spacious and quiet retreat in Echo Park Baxter	$92,269	$238	98%	2	2	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (125)
Spacious Hillside Oasis in Silver Lake	$84,644	$352	61%	2	2.5	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (109)
Chic Silver Lake Oasis \| Private Rooftop & Garage	$120,176	$339	93%	2	2.5	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (92)
Echo Park Apt 2 Queen & 1 Pullout Sofa Bed, 1 Bath	$67,135	$221	83%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Beautiful 2 bedroom home with huge garden & patio	$105,297	$303	94%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (96)
Hilltop house w/ views and pool	$97,467	$418	63%	2	1	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (19)
Private, Spacious, Bright & Modern home near DTLA	$69,412	$188	95%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (374)
Silver Lake Mid-century Nestled in the Treetops	$115,043	$394	78%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (332)
CLEAN, Private Entrance, separated 2/1 w Patio	$43,359	$174	67%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (171)
Silverlake Oasis, private yard	$75,486	$223	90%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (182)
Modern Loft Townhouse - stunning city views	$106,297	$370	78%	2	2.5	30	$195	❌	❌	❌	Y / Y	⭐️ 5 (63)
COZY house in Los Angeles, California	$55,760	$207	73%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (297)
Silver Lake Design Dream with a Blush Kitchen	$93,284	$298	84%	2	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (335)
Hip & Stylish Bungalow Near DTLA & Dodgers Stadium	$55,900	$157	94%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (598)
Magical Treehouse with a view 2BR/1.5Bath	$112,140	$443	67%	2	1.5	2	$190	❌	✅	✅	Y / Y	⭐️ 5 (118)
Secluded Hillside Retreat in East LA	$59,324	$197	81%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (154)
Cabin and Wilds Above the City	$101,528	$365	76%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
Skydeck Suite w/ Stunning Views	$177,651	$511	93%	2	1	2	$225	❌	✅	✅	N / Y	⭐️ 5 (45)
Highland Park - 2 Bdrm w/ Patio & Private Entrance	$47,861	$158	82%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (123)
Entire Cozy Spanish 2BR House, walk to shop & café	$42,811	$125	92%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (122)
Classic Craftsman in Echo Park Close to Downtown	$116,060	$506	60%	2	2.5	21	$395	❌	❌	❌	Y / Y	⭐️ 5 (109)
Los Angeles Guest Home in Mt Washington	$49,972	$256	53%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (85)
Cosy cottage 10 mins to Downtown LA	$30,195	$110	75%	2	2	30	$240	❌	❌	❌	Y / Y	⭐️ 5 (175)
Stylish Cottage in the Woods–10min to Downtown LA!	$102,047	$307	88%	2	1	5	$99	❌	❌	❌	Y / Y	⭐️ 5 (7)
La Casita in the heart of Echo Park	$77,117	$299	70%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (72)
Lovely Bungalow in Atwater Village	$34,302	$132	71%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Atwater Village 5 min walk from shops and cafés.	$51,782	$262	54%	2	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (237)
Swiss Chalet Treehouse in the Hills	$54,070	$187	79%	2	1	30	$110	❌	❌	✅	Y / Y	⭐️ 5 (3)
Glassell Park Nest\| 2B2ba/Arcade/TVs in-room/Views	$51,606	$235	60%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
House with Roof Deck in the Heart of the Eastside	$86,621	$242	96%	2	3	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (13)
Wonderful 2br Apt near Dodger/DTLA	$81,223	$292	76%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Silverlake Hillside Cottage	$50,097	$236	58%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
Scandinavian Vibe - Stunning Views!	$87,628	$250	94%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (95)
Upscale Spanish-Style Bungalow	$43,341	$191	62%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
Newly Renovated Highland Park Home	$70,405	$295	63%	2	1	30	$280	❌	❌	✅	Y / Y	⭐️ 5 (58)

Return Metrics

-76.51% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,858	-$9,717	-$14,575	-$19,434	-$24,293	-$48,586	-$145,759
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	-$4,858	-$9,717	-$14,575	-$19,434	-$24,293	-$48,586	-$145,759

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-76.51%

Payback Period Days

Return on Investment

-76.51%

2249 Shoredale Ave Los Angeles, California, 90031

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$73,684

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $237/night at 72% occupancy.Projected nightly rate is $262/night at 77% occupancy.

Occupancy Rate

Top 56% 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.

$75,041

Avg annual revenue

77%

Avg occupancy rate

$262

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

$30k

$80k

$125k

$180k

-$4,859

Profit

Revenue

$73,684

Operating Expenses

$21,579

Operating Income

$52,105

Net Effective Rent

$56,964

Profit (Cash Flow)

-$4,859

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-76.51%

Payback Period Days