BNBCalc Short Term Rental Investment Analysis 321 S San Vicente Blvd 101, Los Angeles, CA 90048

1 bed • 1 bath • 3 guests • $3,500

BNB

Calc

Annual Revenue

$37,967

Profit (Cash Flow)

$19,115

Cap Rate

552.9%

Annual Revenue

$37,967

AirDNA projects $205/night at 66% occupancy ($49,417). Airbtics projects $165/night at 63% occupancy ($37,967). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, $165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,508	$41,238	$47,797	$50,257
Occupancy	45%	63%	78%	90%
Nightly Rate	$140	$168	$202	$218

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Blue Tropical Guesthouse in West Hollywood	$47,873	$218	60%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Two floor apt in Beverly Hills	$35,041	$209	45%	1	2	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy guesthouse for 4 in the heart of W. Hollywood	$33,512	$218	42%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 0 (0)
WeHo stunning 1 BDRM- DTLA views	$19,984	$182	30%	1	2	31	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
CLEAN // BEVERLY HILLS GuestHouse - Cedars-Sinai	$53,934	$161	90%	1	1	9	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (111)
Charming 1-bedroom Apartment with Hot Tub	$49,849	$175	75%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Brentwood Bungalow	$47,435	$162	80%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4 (2)
#4 Staples Center Furnished Studio	$25,507	$103	66%	1	1	15	$200	❌	❌	✅	Y / N	⭐️ 4.7 (3)
Luxury Nest in the Beverly hills cedars sinai area	$17,251	$95	48%	1	1	30	$150	❌	❌	✅	N / N	⭐️ 4.5 (2)
The Point at Beverly Hills	$47,572	$134	97%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

378.14% 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)	$19,115	$38,230	$57,345	$76,461	$95,576	$191,152	$573,458
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,800	$2,800	$2,800	$2,800	$2,800	$2,800	$2,800
Down Payment	$700	$700	$700	$700	$700	$700	$700
Property Appreciation	$105	$213	$324	$439	$557	$1,203	$4,995
Total Return	$22,720	$41,943	$61,170	$80,400	$99,633	$195,856	$581,954

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

378.14%

Cap Rate

552.89%

Return on Investment

380.9%

321 S San Vicente Blvd 101 Los Angeles, CA, 90048

1 bed • 1 bath • 3 guests

Purchase Price

Est. $17/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

5927

Airbnb Investor Score

$19,115

Annual Profit

552.9%

Cap Rate

378.1%

Cash on Cash

$37,967

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 66% occupancy.Projected nightly rate is $165/night at 63% occupancy.

Occupancy Rate

Top 51% 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.

$37,795

Avg annual revenue

63%

Avg occupancy rate

$165

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

$15k

$30k

$40k

$55k

$19,115

Profit

Revenue

$37,967

Operating Expenses

$18,616

Operating Income

$19,351

Mortgage & Taxes

$236

Profit (Cash Flow)

$19,115

$5,055

Cash Investment

Down Payment

$700

Renos & Furnishing

$4,250

Closing Costs

$105

Total

$5,055

DSCR Ratio

Strong

81.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

378.14%

Cap Rate

552.89%

Return on Investment

380.9%

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

$166

Deductible property tax

$35

Your total deduction

-$18,182

Your adjusted annual income

$150,000 - -$18,182 = $168,182

Taxes on $168,182 (30%)

$50,455

Your old tax bill

$45,000

Your new tax bill

$50,455

Estimated tax savings

-$5,455

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: -