BNBCalc Short Term Rental Investment Analysis 2641 S Manhattan Pl, Los Angeles, CA 90018

4 bed • 2 bath • 12 guests • $3,950

BNB

Calc

Annual Revenue

$79,638

Profit (Cash Flow)

$55,338

Cap Rate

1407.7%

Annual Revenue

$79,638

AirDNA projects $316/night at 69% occupancy ($79,637). Airbtics projects $375/night at 62% occupancy ($84,919). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $316 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$58,759	$81,648	$102,815	$181,049
Occupancy	60%	64%	66%	85%
Nightly Rate	$258	$338	$415	$572

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Central 4BD Townhome Sleeps 10 Near USC/DTLA/Expo	$90,159	$273	85%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Abba Casa - Private, Mediterranean Style Oasis	$138,205	$562	67%	4	4	4	$175	✅	❌	✅	Y / Y	⭐️ 5 (62)
Smashing and Fab 4B/3.5B Home	$99,523	$413	63%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (38)
Eminent and Notable 4B/2.5B Residence	$104,782	$416	66%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Fun Mid-City New Home Sleeps 10 Near USC/DTLA/Expo	$84,849	$253	87%	4	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
A Luxurious Retreat in the Heart of LA Sleeps 14	$98,686	$666	37%	4	4	1	$325	❌	✅	✅	Y / Y	⭐️ 5 (7)
Huge Mid City home with Gameroom	$42,270	$330	35%	4	6	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
LOVELY, LARGE, CENTRAL MidCity home	$54,900	$250	60%	4	3	28	$245	❌	❌	❌	Y / Y	⭐️ 5 (1)
Charming Craftsman, DTLA, SoFi, family friendly!	$77,248	$346	61%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
Historic Mid City Oasis	$60,390	$250	66%	4	2	30	$300	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

485.06% 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)	$55,338	$110,676	$166,015	$221,353	$276,692	$553,384	$1,660,152
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,160	$3,160	$3,160	$3,160	$3,160	$3,160	$3,160
Down Payment	$790	$790	$790	$790	$790	$790	$790
Property Appreciation	$118	$240	$366	$495	$629	$1,358	$5,637
Total Return	$59,406	$114,867	$170,331	$225,799	$281,271	$558,692	$1,669,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

485.06%

Cap Rate

1,407.71%

Return on Investment

486.44%

2641 S Manhattan Pl Los Angeles, CA, 90018

4 bed • 2 bath • 12 guests

Purchase Price

Est. $19/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

13866

Airbnb Investor Score

$55,338

Annual Profit

1407.7%

Cap Rate

485.1%

Cash on Cash

$79,638

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $316/night at 69% occupancy ($79,637.8). Airbtics projects $375/night at 62% occupancy ($84,919).

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 51% of comparables

10 Airbnb Comparables

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

$85,101

Avg annual revenue

62%

Avg occupancy rate

$375

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

$40k

$75k

$105k

$140k

$55,338

Profit

Revenue

$79,638

Operating Expenses

$24,033

Operating Income

$55,605

Mortgage & Taxes

$266

Profit (Cash Flow)

$55,338

$11,409

Cash Investment

Down Payment

$790

Renos & Furnishing

$10,500

Closing Costs

$119

Total

$11,409

DSCR Ratio

Strong

208.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

485.06%

Cap Rate

1,407.71%

Return on Investment

486.44%

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

$187

Deductible property tax

$39

Your total deduction

-$51,349

Your adjusted annual income

$150,000 - -$51,349 = $201,349

Taxes on $201,349 (30%)

$60,405

Your old tax bill

$45,000

Your new tax bill

$60,405

Estimated tax savings

-$15,405

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -