BNBCalc Short Term Rental Investment Analysis 2766 James M Wood Blvd

7 bed • 5 bath • 21 guests • $5,538,400

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$223,223

Profit (Cash Flow)

$125,693

Cap Rate

3.3%

Annual Revenue

$223,223

AirDNA projects $926/night at 66% occupancy ($223,222).

BNB Calc projects a 66% occupancy rate, $926 rate per night.

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

Return Metrics

9.73% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$125,693	$251,386	$377,080	$502,773	$628,467	$1,256,934	$3,770,803
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,430,720	$4,430,720	$4,430,720	$4,430,720	$4,430,720	$4,430,720	$4,430,720
Down Payment	$1,107,680	$1,107,680	$1,107,680	$1,107,680	$1,107,680	$1,107,680	$1,107,680
Property Appreciation	$166,152	$337,288	$513,559	$695,117	$882,123	$1,904,746	$7,904,750
Total Return	$5,830,245	$6,127,075	$6,429,039	$6,736,291	$7,048,990	$8,700,080	$17,213,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.73%

Cap Rate

3.25%

Return on Investment

26.81%

2766 James M Wood Blvd Los Angeles, California, 90006-1708

7 bed • 5 bath • 21 guests

Purchase Price

Est. $26,564/mo

Inquire about this property

Contact

test at Test

$5,538,400

Zestimate

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$223,223

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$125,693

Profit

Revenue

$223,223

Operating Expenses

$42,699

Operating Income

$180,524

Mortgage & Taxes

$54,830

Profit (Cash Flow)

$125,693

$1,291,082

Cash Investment

Down Payment

$1,107,680

Renos & Furnishing

$17,250

Closing Costs

$166,152

Total

$1,291,082

DSCR Ratio

Weak

0.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.73%

Cap Rate

3.25%

Return on Investment

26.81%

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

$262,858

Deductible property tax

$54,830

Your total deduction

$139,545

Your adjusted annual income

$150,000 - $139,545 = $10,455

Taxes on $10,455 (30%)

$3,136

Your old tax bill

$45,000

Your new tax bill

$3,136

Estimated tax savings

$41,864

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:

6,622 sqft

Year built:

1902

Size:

3,564 sqft

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2300 W 12th St	9	6	4,032	-	6,272	1906	$1,350,000	-
2963 San Marino St	3	2	1,898	-	4,300	1900	$0	129
1344 S Berendo St	3	2	1,632	-	5,967	1906	$0	185
1144 Elden Ave	18	18	9,758	-	7,000	1986	$2,310,000	321
503 S Catalina St	20	22	17,365	-	17,156	1938	$4,200,000	522
2729 San Marino St	6	4	3,050	-	6,750	1905	$0	-
2723 James M Wood Blvd	4	4	4,576	-	6,750	1921	$0	-
2625 San Marino St	8	4	4,680	-	6,750	1916	$1,000,000	-
2880 Francis Ave	6	6	5,310	-	7,426	1941	$0	-
2811 San Marino St	6	4	3,068	-	8,101	1958	$0	-

Property Details

MLS Status: N/A

Property Use: Apartment House (5+ Units)

Stories: 0

Lot size: 6,622 sqft

Building area: 3,564 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: LAR4

Land Use: COMMERCIAL

Parcel Number: 5077-028-034

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $1,704,800

County Est. Land Value: -

Assessed Land Value: $1,704,800

County Est. Structure Value: -

Market Estimate: $1,856,401

Sale history

Date	Sale Price	% Financed	Buyer
09/21/22	$0	0%	2766 Jmw Llc
08/29/18	$1,590,000	80%	2766 Jmw Llc
09/29/14	$630,000	0%	Happy Sky Inc
05/15/14	$0	0%	Jong S Park, Maggie Murphy
07/06/05	$950,000	68%	Park,Jong S
Invalid Date	$0	0%	In S Yoon
Invalid Date	$570,000	85%	In S Yoon
Invalid Date	$0	0%	Irma Zaragoza

Ownership

Name: 2766 Jmw Llc

Owner Occupied: No

Owner Mailing Address: 1875 Century Park E Ste 1790, Los Angeles, Ca 90067

Years Owned: 71

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No