BNBCalc Short Term Rental Investment Analysis 2741 S Palm Grove Ave, Los Angeles, CA 90016

3 bed • 2 bath • 9 guests • $4,400

BNB

Calc

Annual Revenue

$86,490

Profit (Cash Flow)

$61,269

Cap Rate

1399.2%

Annual Revenue

$86,490

AirDNA projects $371/night at 73% occupancy ($98,919). Airbtics projects $320/night at 74% occupancy ($86,489). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 74% occupancy rate, $320 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$76,377	$89,010	$99,628	$132,853
Occupancy	62%	77%	88%	93%
Nightly Rate	$257	$291	$367	$466

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury LA Living w/ Game RM, Spa, & Private Garden	$88,613	$299	72%	3	2	30	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (155)
California oasis with magical yard & hot tub	$131,969	$464	75%	3	2	2	$220	❌	✅	✅	Y / Y	⭐️ 5 (11)
Brand New, 3 Bed 2bath, Central location unit	$101,121	$284	89%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
LA’s finest/Central Location to everywhere in LA	$89,408	$257	88%	3	2	30	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
"Casa Mid City" Private Home w/ Spacious Backyard	$55,972	$373	41%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (80)
3 bedroom Designer Craftsman with Yard	$39,162	$214	50%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (85)
Potomac Palms: L.A. Luxury House	$140,811	$487	79%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
15 mins to Beach,USC,LA Coliseum,SoFI Stadium,BH	$77,475	$222	94%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Beautiful Family Home - Perfect LA Location	$76,011	$352	59%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (65)
Modern LA House	$95,151	$257	93%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (62)

Return Metrics

644.12% 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)	$61,269	$122,538	$183,807	$245,077	$306,346	$612,692	$1,838,078
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,520	$3,520	$3,520	$3,520	$3,520	$3,520	$3,520
Down Payment	$880	$880	$880	$880	$880	$880	$880
Property Appreciation	$132	$267	$407	$552	$700	$1,513	$6,279
Total Return	$65,801	$127,206	$188,615	$250,029	$311,447	$618,606	$1,848,758

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

644.12%

Cap Rate

1,399.22%

Return on Investment

645.96%

2741 S Palm Grove Ave Los Angeles, CA, 90016

3 bed • 2 bath • 9 guests

Purchase Price

Est. $21/mo

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

14220

Airbnb Investor Score

$61,269

Annual Profit

1399.2%

Cap Rate

644.1%

Cash on Cash

$86,490

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $371/night at 73% occupancy ($98,919.03). Airbtics projects $320/night at 74% occupancy ($86,489).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$89,569

Avg annual revenue

74%

Avg occupancy rate

$320

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

$70k

$105k

$140k

$61,269

Profit

Revenue

$86,490

Operating Expenses

$24,924

Operating Income

$61,566

Mortgage & Taxes

$297

Profit (Cash Flow)

$61,269

$9,512

Cash Investment

Down Payment

$880

Renos & Furnishing

$8,500

Closing Costs

$132

Total

$9,512

DSCR Ratio

Strong

207.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

644.12%

Cap Rate

1,399.22%

Return on Investment

645.96%

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

$209

Deductible property tax

$44

Your total deduction

-$57,784

Your adjusted annual income

$150,000 - -$57,784 = $207,784

Taxes on $207,784 (30%)

$62,335

Your old tax bill

$45,000

Your new tax bill

$62,335

Estimated tax savings

-$17,335

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: N/A

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -