BNBCalc Short Term Rental Investment Analysis 241 N Lake St, Los Angeles, CA, 90026

1 bed • 1 bath • 2 guests • $456,862

BNB

Calc

Annual Revenue

$38,657

Profit (Cash Flow)

-$10,867

Cap Rate

4.4%

Annual Revenue

$38,657

AirDNA projects $149/night at 67% occupancy ($36,462). Airbtics projects $131/night at 58% occupancy ($27,751). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 72% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,132	$23,140	$39,892	$64,009
Occupancy	41%	56%	72%	89%
Nightly Rate	$78	$110	$147	$191

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Underground Speakeasy Apartment	$61,179	$168	99%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (358)
Cozy 1BR house with a pullout couch+Patio/Parking	$35,063	$145	62%	1	1	1	$88	❌	❌	❌	N / Y	⭐️ 4.5 (15)
The Burlington Hotel	$14,187	$100	35%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.5 (3059)
stylish cozy guest apartment.	$36,384	$115	85%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (173)
Brand New 1BR/1BA home with patio+Parking	$35,758	$140	65%	1	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.5 (4)
Private Apartment in Downtown L.A.	$35,052	$157	61%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (456)
Sunlit Loft in Silver Lake \| Views \| Walkable	$71,916	$203	96%	1	1	2	$110	❌	❌	❌	N / Y	⭐️ 5 (91)
157 1/2 n edgeware	$16,602	$81	56%	1	1	31	$250	❌	❌	❌	N / N	⭐️ 4.5 (6)
Location! Sunset&Echo Park steps from everything!	$23,790	$100	65%	1	1	30	$120	❌	❌	❌	N / Y	⭐️ 5 (285)
Serene Silver Lake 1 bd/1bth Backhouse W/Yard	$55,970	$159	92%	1	1	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (57)
Welcome to La DTLA loft!	$29,207	$190	42%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Near DTLA! Nice & Cozy 420 Studio for 2!	$19,278	$75	65%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 4.3 (16)
Siverlake home close to Hollywood	$41,884	$142	78%	1	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (47)
Spacious Silverlake home close to Hollywood	$47,188	$140	91%	1	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (48)
Boho Bungalow-Guesthouse-WiFi, Parking, Pets Ok!	$30,744	$105	80%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Charming specious studio	$28,548	$130	60%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
Nice & Comfy Studio Near DTLA!	$16,352	$75	54%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 5 (3)
Pristine Getaway - LA's Best	$15,415	$78	54%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4 (4)
HIP 1 BED (2 Queen Beds)/1BATH Apt in Echo Park	$22,750	$111	56%	1	1	30	$150	✅	❌	✅	N / Y	⭐️ 4.5 (3)
NEW Clean Silver Lake Stylish 1 Bedroom + Parking!	$70,850	$216	87%	1	1	5	$120	❌	❌	❌	Y / Y	⭐️ 5 (19)
DTLA Charm: Bluish Studio for 2!	$11,134	$78	39%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4 (4)
1 BR Suite with a Pullout bed close to Korean Town	$27,230	$155	48%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
Chic Studio for 2! Mins to DTLA!	$14,134	$75	50%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 1 (1)
Cheerful Studio for 2! Near DTLA!	$7,964	$68	32%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 3 (2)
Aesthetic Studio for 2! Near DTLA!	$10,295	$79	32%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 4.2 (8)
Designer Silver Lake Stylish One Bedroom+Parking!	$61,891	$190	89%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Near DTLA! 420Classic Studio for 2!	$20,727	$75	71%	1	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.6 (7)
Lovely 1 Bedroom Unit with Garaged Parking	$14,493	$110	36%	1	1	30	$125	❌	❌	✅	Y / Y	⭐️ 0 (2)
Pets Ok spacious priv 1 bedrm apt	$14,463	$76	52%	1	1	30	$35	❌	❌	✅	Y / Y	⭐️ 4.5 (311)
Entire cozy apartment close to DTLA LA	$25,532	$109	64%	1	1	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
[Free Parking] Suite Silver Lake Echo Park	$21,228	$145	40%	1	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (59)
Your Own Space in DTLA!	$18,835	$83	62%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (4)
Beautiful, Relaxing Studio! Close to DTLA	$15,765	$72	53%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 3.5 (2)
Close to DTLA Studio! Aesthetic and Gorgeous!	$17,529	$82	55%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 4 (21)
01. The Burlington Hotel Downstairs Front Suite	$14,604	$105	38%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (12)
Silver Lake Designer Penthouse One Bdrm +Parking	$66,027	$220	82%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
New Luxury Studio in Central Area + Private Patio!	$24,156	$132	50%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 0 (6)

Return Metrics

-9.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,866	-$21,733	-$32,599	-$43,466	-$54,332	-$108,665	-$325,995
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$365,489	$365,489	$365,489	$365,489	$365,489	$365,489	$365,489
Down Payment	$91,372	$91,372	$91,372	$91,372	$91,372	$91,372	$91,372
Property Appreciation	$13,705	$27,822	$42,363	$57,340	$72,766	$157,122	$652,061
Total Return	$459,701	$462,951	$466,625	$470,736	$475,295	$505,319	$782,928

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.93%

Cap Rate

4.36%

Return on Investment

6.7%

241 N Lake St 407 Los Angeles, California, 90026

1 bed • 1 bath • 2 guests

Purchase Price

Est. $2,191/mo

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-30

Airbnb Investor Score

-$10,866

Annual Profit

4.4%

Cap Rate

-9.9%

Cash on Cash

$38,657

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $149/night at 67% occupancy ($36,462.3). Airbtics projects $147/night at 58% occupancy ($27,751).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$28,738

Avg annual revenue

58%

Avg occupancy rate

$131

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

$5k

$25k

$50k

$75k

-$10,867

Profit

Revenue

$38,657

Operating Expenses

$18,705

Operating Income

$19,952

Mortgage & Taxes

$30,818

Profit (Cash Flow)

-$10,867

$109,328

Cash Investment

Down Payment

$91,372

Renos & Furnishing

$4,250

Closing Costs

$13,706

Total

$109,328

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.93%

Cap Rate

4.36%

Return on Investment

6.7%

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

$21,683

Deductible property tax

$4,523

Your total deduction

$109,210

Your adjusted annual income

$150,000 - $109,210 = $40,790

Taxes on $40,790 (30%)

$12,237

Your old tax bill

$45,000

Your new tax bill

$12,237

Estimated tax savings

$32,763

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:

6,229 sqft

Year built:

2017

Size:

875 sqft

Type:

TOWNHOUSE

Parking:

Heating:

None, Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: 6,229 sqft

Building area: 875 sqft

Garage: No

Heating: None, other

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: -

Parking: None

Amenities: Garbage disposal

Price per square foot: $522

Lot Info

Zoning: -

Land Use: -

Parcel Number: 5157018046

Flood Zone: No

Tax Info

Year Assessed: 2016

Assessed Value: $456,862

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Virgil Middle School with 6/10 star rating
High School: Belmont Senior High School with 3/10 star rating