BNBCalc Short Term Rental Investment Analysis 3087 Passmore Dr, Los Angeles, CA 90068

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$156,799

Profit (Cash Flow)

$122,735

Cap Rate

Infinity%

Annual Revenue

$156,799

AirDNA projects $810/night at 53% occupancy ($156,799). Airbtics projects $776/night at 68% occupancy ($192,731). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $810 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$97,446	$166,743	$328,048	$428,743
Occupancy	56%	67%	85%	89%
Nightly Rate	$456	$652	$1,028	$1,287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hollywood Hills Villa Panoramic View heatd PoolSpa	$200,574	$960	53%	4	3	2	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (253)
Celebrity Home with an incredible view!	$209,149	$880	63%	4	5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (244)
Beautiful Hollywood Hills Home with Private Heated Pool & BBQ & Terrace	$216,337	$652	86%	4	3	1	$498	✅	❌	✅	Y / Y	⭐️ 5 (169)
Hollywood Hills West Luxury near Universal Studios	$354,502	$1,057	91%	4	5	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (35)
The Skyhill Theater Oasis: Hot Tub/Firepit & More!	$104,048	$452	60%	4	3	3	$300	❌	✅	❌	Y / Y	⭐️ 5 (27)
3 Story 4 bd Hilltop Mansion with View of the City	$266,276	$999	70%	4	5	5	$490	❌	❌	❌	Y / Y	⭐️ 5 (15)
NEW DESIGNER TOWNHOUSE WALKING TO UNIVERSAL!	$116,389	$442	67%	4	4	1	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
Delightful LA Haven, 4 Bedrooms - Rog-UC	$63,991	$338	46%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Contemporary Architectural Treehouse Escape	$283,825	$1,214	63%	4	4	3	$695	✅	✅	✅	Y / Y	⭐️ 5 (6)
Sleek Modern Hollywood Hills Home w/Stunning Views	$170,406	$1,337	33%	4	4	30	$590	✅	✅	✅	Y / Y	⭐️ 5 (49)
Skyhill Modern Lux with Hot Tub, Walk to Universal	$191,314	$594	84%	4	4	3	$325	✅	✅	✅	Y / Y	⭐️ 4.9 (95)
Original Artist’s Luxurious Hollywood Hills Home	$209,785	$642	86%	4	5	2	$419	✅	❌	❌	Y / Y	⭐️ 5 (13)
12 mins walk to universal/Steam Room	$136,658	$461	78%	4	4	1	$259	❌	✅	❌	Y / Y	⭐️ 4.8 (76)
Troy Hill: Stunning Hollywood Hills Estate w/ Pool	$257,237	$1,408	48%	4	4	2	$590	✅	✅	❌	Y / Y	⭐️ 5 (2)
LUXE \| Tri-level Hollywood Gated Home w/Views	$79,912	$204	92%	4	4	1	$249	❌	❌	✅	Y / Y	⭐️ 4.8 (43)

Return Metrics

1,115.77% 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)	$122,735	$245,470	$368,206	$490,941	$613,676	$1,227,353	$3,682,060
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$122,735	$245,470	$368,206	$490,941	$613,676	$1,227,353	$3,682,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,115.77%

Cap Rate

∞%

Return on Investment

1,115.77%

3087 Passmore Dr Los Angeles, CA, 90068

4 bed • 4 bath • 12 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Infinity

Airbnb Investor Score

$122,735

Annual Profit

Infinity%

Cap Rate

1115.8%

Cash on Cash

$156,799

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $810/night at 53% occupancy.Projected nightly rate is $776/night at 68% occupancy.

Occupancy Rate

Top 74% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$190,693

Avg annual revenue

68%

Avg occupancy rate

$776

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

$65k

$160k

$255k

$355k

$122,735

Profit

Revenue

$156,799

Operating Expenses

$34,064

Operating Income

$122,735

Mortgage & Taxes

Profit (Cash Flow)

$122,735

$11,000

Cash Investment

Down Payment

Renos & Furnishing

$11,000

Closing Costs

Total

$11,000

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,115.77%

Cap Rate

∞%

Return on Investment

1,115.77%

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

Deductible property tax

Your total deduction

-$121,217

Your adjusted annual income

$150,000 - -$121,217 = $271,217

Taxes on $271,217 (30%)

$81,365

Your old tax bill

$45,000

Your new tax bill

$81,365

Estimated tax savings

-$36,365

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

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: -