25001 Bani Ave Lomita, California, 90717-2015
4 bed • 3 bath • 10 guests
Est. $4,279/mo
Inquire about this property
Contact Agent
$892,200
Zestimate
$20,936
Annual Revenue
BNBCalc predicts this property will get $593 per night with 64% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 98% 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.
$133,005
Avg annual revenue
64%
Avg occupancy rate
$593
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$140k
$225k
$320k
Sign up to see the data on 40 all comparables
-$55,651
Profit
Revenue
$20,936
Operating Expenses
$16,402
Operating Income
$4,534
Mortgage & Taxes
$60,185
Profit (Cash Flow)
-$55,651
$215,956
Cash Investment
Down Payment
$178,440
Renos & Furnishing
$10,750
Closing Costs
$26,766
Total
$215,956
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-25.76%
Cap Rate
0.5%
STR Tax Calculator (USA)
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
$42,345
Deductible property tax
$8,833
Your total deduction
$145,523
Your adjusted annual income
$150,000 - $145,523 = $4,477
Taxes on $4,477 (30%)
$1,343
Your old tax bill
$45,000
Your new tax bill
$1,343
Estimated tax savings
$43,657
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:
5,212 sqft
Year built:
1976
Size:
2,056 sqft
Type:
SFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2443 250th St | 4 | 3 | 2,736 | - | 7,338 | 2017 | $0 | - |
| 25151 Eshelman Ave | 4 | 2 | 2,024 | - | 5,902 | 1977 | $0 | - |
| 25101 Doria Ave | 4 | 3 | 2,460 | - | 5,369 | 1983 | $1,275,000 | - |
| 1904 Alcor St | 3 | 2 | 1,967 | - | 5,202 | 1975 | $0 | - |
| 25052 Eshelman Ave | 3 | 2 | 1,710 | - | 5,547 | 1956 | $0 | - |
| 25014 Walnut St | 3 | 2 | 1,285 | - | 5,409 | 1960 | $0 | - |
| 1934 Callison St | 3 | 2 | 1,296 | - | 5,412 | 1957 | $0 | - |
| 25020 Feijoa Ave | 3 | 2 | 1,499 | - | 5,798 | 1962 | $0 | - |
| 24645 Cypress St | 3 | 2 | 1,742 | - | 6,302 | 1922 | $0 | - |
| 26006 Lucille Ave | 3 | 1 | 1,023 | - | 5,704 | 1949 | $815,000 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: -
- Lot size: 5,212 sqft
- Building area: 2,056 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: LOR1*
- Land Use: Residential
- Parcel Number: 7373-001-060
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $834,493
- County Est. Land Value: -
- Assessed Land Value: $600,539
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/07/24 | $970,000 | 95% | Shivam C Vadan, Vivahni Shastry |
| 03/16/20 | $0 | 0% | Dora Alicia Marinez |
| 06/11/18 | $0 | 0% | Dora A Marinez |
| 05/21/18 | $708,000 | 80% | Dora A Marinez, Stephanie Marinez |
| 03/08/16 | $0 | 0% | Poonam Kapila, Poonam Kaplla Living Trust |
| 02/19/16 | $0 | 0% | Poonam Kapila, Rajiv K Kapila |
| 02/18/16 | $0 | 0% | Poonam Kapila, Rajiv K Kapila |
| 07/30/03 | $0 | 0% | Sunil Kapila, Poonam Kapila |
| 07/30/03 | $0 | 0% | Sunil Kapila, Poonam Kapila |
| 12/27/01 | $0 | 0% | Sunil Kapila, Poonam Kapila |
Ownership
- Name: Shivam Vadan
- Owner Occupied: No
- Owner Mailing Address: 25001 Bani Ave, Lomita, CA 90241
- Years Owned: 7
- Home Equity: $52,500
- Mortgage Balance Remaining: $921,500
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No