BNBCalc Short Term Rental Investment Analysis 2393 Silver Lake Blvd 3, Los Angeles, CA 90039

2 bed • 2 bath • 6 guests • $4,200

BNB

Calc

Annual Revenue

$54,184

Profit (Cash Flow)

$33,177

Cap Rate

796.7%

Annual Revenue

$54,184

AirDNA projects $338/night at 82% occupancy ($101,231). Airbtics projects $215/night at 69% occupancy ($54,183). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $215 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,304	$53,627	$84,103	$122,391
Occupancy	58%	73%	86%	93%
Nightly Rate	$151	$196	$258	$347

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Romantic Escape in Silverlake	$93,894	$253	96%	2	2	1	$100	❌	❌	❌	N / Y	⭐️ 4.9 (717)
Atwater Oasis w/Pool and HotTub very Walkable Area	$116,601	$361	85%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (71)
Spacious Hillside Oasis in Silver Lake	$75,833	$375	51%	2	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (101)
Silver Lake Design Dream with a Blush Kitchen	$99,775	$310	86%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (307)
Silverlake 2 bedroom with yard and high ceilings	$84,175	$241	92%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (151)
Casa Rocco	$60,259	$196	84%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Silver Lake Mid-century Nestled in the Treetops	$115,649	$399	77%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (316)
Cozy Silver Lake Gem	$52,280	$228	61%	2	1	30	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (209)
Relax in a Crisp, Clean Retreat in Atwater Village	$30,239	$118	68%	2	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (205)
Hilltop Garden Cottage Deck/View Reg# HSR23-002992	$47,767	$169	73%	2	1	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (158)
Beautiful 2 bedroom home with huge garden & patio	$92,570	$277	90%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (76)
Entire Cozy Spanish 2BR House, walk to shop & café	$50,364	$132	100%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Silverlake Architectural Allyn E. Morris Treehouse	$82,975	$229	99%	2	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Lovely Bungalow in Atwater Village	$28,548	$130	60%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
Upscale Spanish-Style Bungalow	$35,303	$190	50%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lakeside, parkside, pet-fenced! 2&2 coziest home	$41,558	$191	59%	2	2	31	$149	❌	❌	✅	Y / Y	⭐️ 5 (70)
Silver Lake Hills 2 Bed/2 Bath	$15,979	$118	37%	2	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4 (1)
Minimalist Bungalow w/ Views in Prime Silver Lake	$95,915	$275	93%	2	1	17	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
New and Modern Apartment Close to Atwater Village	$19,598	$153	35%	2	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (176)
Californian Living Indoor Outdoors w Quirky Office	$61,287	$197	85%	2	1	30	$174	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Modern 2 bed/2bath home in Quiet Residential Area	$25,109	$196	35%	2	3	30	$300	❌	❌	❌	Y / Y	⭐️ 5 (3)
Hip, Sunny House in Atwater Village	$49,035	$177	75%	2	1	31	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (146)
Villa close to the Lake	$58,778	$195	82%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (90)
2923 Allesandro St - 2B2B - 2024 - 939 sq ft	$16,981	$145	32%	2	2	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
New Silver Lake Hills 2 Bedroom	$21,725	$112	53%	2	1	30	$250	❌	❌	✅	N / N	⭐️ 0 (0)
Bright & Charming 2 Bdrm Bungalow at the LA River	$34,396	$127	74%	2	1	31	$125	❌	❌	✅	N / Y	⭐️ 4.9 (212)
Sunny Silverlake Oasis	$90,585	$275	90%	2	2	30	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
Blueground \| Silver Lake, courtyard, nr freeways	$42,456	$200	58%	2	2	31	$515	❌	❌	✅	Y / Y	⭐️ 5 (1)
Atwater Village 5 min walk from shops and cafés.	$78,740	$347	62%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (236)
Skydeck Suite by AvantStay \| Incredible LA Views!	$76,147	$285	73%	2	1	2	$0	❌	✅	✅	N / N	⭐️ 0 (0)
★Super Clean! Private Yard! Pets Welcome! ★	$60,609	$180	92%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Atwater Retreat \| Private & Clean Home w/ Yard	$72,096	$193	89%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (20)
Luxury & Stylish Near Hollywood & Downtown L.A.	$41,103	$108	100%	2	1	31	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Cozy 2 bedroom in Trendy Silver Lake	$64,704	$249	71%	2	1	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (9)
Recharge in a sleek and modern guesthouse.	$105,042	$350	82%	2	1	31	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (132)
2 bd/1bath 1000 sq ft. Dedicated workspaces	$34,493	$145	65%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Mid-Century 70’s style Los Angeles Home	$18,544	$253	20%	2	1	30	$120	❌	❌	❌	Y / N	⭐️ 5 (5)
Silver Lake Heights	$37,332	$170	60%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (3)
Modern Apartment near Hollywood & Downtown LA	$60,573	$130	60%	2	1	31	$175	❌	❌	❌	Y / Y	⭐️ 5 (3)
Remodeled Classic California Bungalow w/ Parking	$28,966	$240	30%	2	1	31	$250	❌	❌	✅	Y / Y	⭐️ 4.3 (3)

Return Metrics

444.37% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$33,176	$66,353	$99,530	$132,706	$165,883	$331,767	$995,301
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,360	$3,360	$3,360	$3,360	$3,360	$3,360	$3,360
Down Payment	$840	$840	$840	$840	$840	$840	$840
Property Appreciation	$126	$255	$389	$527	$668	$1,444	$5,994
Total Return	$37,502	$70,809	$104,119	$137,433	$170,752	$337,411	$1,005,495

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

444.37%

Cap Rate

796.66%

Return on Investment

446.61%

2393 Silver Lake Blvd 3 Los Angeles, CA, 90039

2 bed • 2 bath • 6 guests

Purchase Price

Est. $20/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

8287

Airbnb Investor Score

$33,176

Annual Profit

796.7%

Cap Rate

444.4%

Cash on Cash

$54,184

Annual Revenue

BNBCalc predicts this property will get $215 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$57,949

Avg annual revenue

69%

Avg occupancy rate

$215

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

$15k

$50k

$80k

$120k

$33,177

Profit

Revenue

$54,184

Operating Expenses

$20,724

Operating Income

$33,460

Mortgage & Taxes

$283

Profit (Cash Flow)

$33,177

$7,466

Cash Investment

Down Payment

$840

Renos & Furnishing

$6,500

Closing Costs

$126

Total

$7,466

DSCR Ratio

Strong

118.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

444.37%

Cap Rate

796.66%

Return on Investment

446.61%

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

$199

Deductible property tax

$42

Your total deduction

-$31,864

Your adjusted annual income

$150,000 - -$31,864 = $181,864

Taxes on $181,864 (30%)

$54,559

Your old tax bill

$45,000

Your new tax bill

$54,559

Estimated tax savings

-$9,559

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:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -