BNBCalc Short Term Rental Investment Analysis 267 S San Pedro St 523, Los Angeles, CA 90012

2 bed • 2 bath • 6 guests • $429,000

BNB

Calc

Annual Revenue

$53,161

Profit (Cash Flow)

$3,631

Cap Rate

7.6%

Annual Revenue

$53,161

AirDNA projects $355/night at 41% occupancy ($53,161). Airbtics projects $342/night at 45% occupancy ($56,211). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 41% occupancy rate, $355 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,372	$63,361	$82,042	$91,961
Occupancy	37%	46%	55%	57%
Nightly Rate	$304	$362	$394	$424

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic DTLA 2BR1B with Rooftop Gym, Pool	$79,420	$363	57%	2	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Historic DTLA 2BR1B with Rooftop Gym, Pool	$64,331	$362	46%	2	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.7 (19)
Free Parking + Unique Movie Loft + Pool + Views	$82,319	$257	79%	2	1	2	$159	✅	✅	✅	Y / Y	⭐️ 4.9 (62)
Historic DTLA 2BR1B with Rooftop Gym, Pool	$53,257	$390	35%	2	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.8 (88)
Spacious 2BR With Heated Pool & Spa	$59,677	$345	45%	2	2	1	$105	✅	✅	✅	Y / Y	⭐️ 4.8 (46)
Historic DTLA 2BR2B with Rooftop Gym, Pool	$46,123	$398	30%	2	2	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (13)
Spacious 2BR with Heated Pool & Spa	$60,935	$347	46%	2	2	2	$105	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Spacious 2BR with Heated Pool & Spa	$78,944	$379	55%	2	2	2	$105	✅	✅	✅	Y / Y	⭐️ 4.7 (24)
Spacious 2BR With Heated Pool & Spa	$62,093	$347	47%	2	2	2	$105	✅	✅	✅	Y / Y	⭐️ 4.5 (9)
Historic DTLA 2BR2B with Rooftop Gym, Pool	$60,756	$400	40%	2	2	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
Lovely 2 Bedroom Loft with Pool	$31,806	$158	55%	2	1	30	$100	✅	✅	❌	Y / Y	⭐️ 0 (0)
Historic DTLA LG2BR2B with Rooftop Gym, Pool	$77,099	$479	43%	2	2	1	$105	✅	✅	❌	Y / Y	⭐️ 4.2 (11)
Modern 2-bedroom arts district’s loft with hot-tub	$44,365	$209	58%	2	1	30	$225	❌	✅	✅	Y / Y	⭐️ 5 (7)

Return Metrics

3.45% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,631	$7,262	$10,893	$14,525	$18,156	$36,313	$108,939
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$343,200	$343,200	$343,200	$343,200	$343,200	$343,200	$343,200
Down Payment	$85,800	$85,800	$85,800	$85,800	$85,800	$85,800	$85,800
Property Appreciation	$12,870	$26,126	$39,779	$53,843	$68,328	$147,540	$612,295
Total Return	$445,501	$462,388	$479,673	$497,368	$515,485	$612,853	$1,150,234

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.45%

Cap Rate

7.59%

Return on Investment

19.69%

267 S San Pedro St 523 Los Angeles, CA, 90012

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,058/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$3,631

Annual Profit

7.6%

Cap Rate

3.5%

Cash on Cash

$53,161

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $355/night at 41% occupancy.Projected nightly rate is $342/night at 45% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$57,867

Avg annual revenue

45%

Avg occupancy rate

$342

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

$20k

$40k

$60k

$85k

$3,631

Profit

Revenue

$53,161

Operating Expenses

$20,591

Operating Income

$32,570

Mortgage & Taxes

$28,939

Profit (Cash Flow)

$3,631

$105,170

Cash Investment

Down Payment

$85,800

Renos & Furnishing

$6,500

Closing Costs

$12,870

Total

$105,170

DSCR Ratio

Acceptable

1.13

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.45%

Cap Rate

7.59%

Return on Investment

19.69%

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

$20,361

Deductible property tax

$4,247

Your total deduction

$39,766

Your adjusted annual income

$150,000 - $39,766 = $110,234

Taxes on $110,234 (30%)

$33,070

Your old tax bill

$45,000

Your new tax bill

$33,070

Estimated tax savings

$11,930

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: -