BNBCalc Short Term Rental Investment Analysis 321 S San Vicente Blvd 507, Los Angeles, CA 90048

2 bed • 2 bath • 6 guests • $3,950

BNB

Calc

Annual Revenue

$67,059

Profit (Cash Flow)

$44,395

Cap Rate

1130.7%

Annual Revenue

$67,059

AirDNA projects $306/night at 60% occupancy ($67,058). Airbtics projects $280/night at 67% occupancy ($68,519). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $306 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,970	$74,136	$98,624	$118,556
Occupancy	53%	70%	81%	87%
Nightly Rate	$228	$280	$318	$357

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wondrous Getaway Home in - of LA; Close to Grove	$59,171	$317	51%	2	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (81)
Ultra-Luxury 2 bedroom with amazing Views!	$138,067	$455	80%	2	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (42)
Elegant 2BR Guest House Retreat: Shop &Dine Nearby	$58,623	$249	61%	2	1	3	$250	❌	❌	✅	Y / Y	⭐️ 2.5 (2)
Amazing 3BR Home near Hollywood & DTLA	$44,944	$172	60%	2	1	2	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Bungalow with Private Patio In heart of Hollywood	$71,872	$302	61%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Amazing Location: Ultra-Private 2-bedroom	$90,107	$268	87%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (175)
Luxe Apartment In Beverly Hills Sleeps 6	$86,641	$276	83%	2	1	3	$150	❌	❌	✅	N / Y	⭐️ 4.5 (34)
PERFECT LOCATION: 2 BR West Hollywood Retreat	$108,124	$294	96%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (269)
Spectacular Weho Location: 2 bedroom Bliss!	$90,738	$280	86%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (43)
Serene Retreat House	$97,649	$309	82%	2	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Serenity in the City: 2BR Apartment w/ Hot Tub	$85,595	$280	79%	2	1	1	$180	❌	❌	✅	Y / Y	⭐️ 4.4 (26)
CHIC // BEVERLY HILLS House SALE	$74,846	$268	74%	2	1	5	$275	❌	❌	✅	Y / Y	⭐️ 4.5 (117)
Prime Location and Luxury Living w/ Hot Tub	$79,943	$315	66%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Perfect, And IN the Heart of LA!	$87,381	$285	81%	2	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Spacious Beverly Hills 2 Bed w/Parking	$49,924	$188	70%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.3 (99)
Beverly Hills/Century City Apartment	$59,888	$222	73%	2	3	5	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Spacious Hollywood House - Great Location!	$46,566	$222	50%	2	2	1	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (58)
Sleek Urban 2 BD Unit in Mid Wilshire~	$49,680	$158	85%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
A Slice of Paradise: 2BR Apt. with Hot Tub	$65,063	$315	52%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Central Beverly Hills Gem: 2BR/2BA Cozy Retreat	$84,563	$247	88%	2	2	2	$189	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Bright Home with Stylish Art Decor	$64,767	$224	79%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (36)
~Enjoy Central LA and Fully Equipped 2 BR Apt ~	$42,837	$178	64%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Modern Beverly Hills home with a view!	$67,988	$344	54%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
Beautiful Apt on Wilshire Blvd / Miracle Mile !	$64,674	$255	67%	2	2	1	$120	✅	✅	✅	Y / Y	⭐️ 4.5 (45)
Heart of Ktown 2B+2B+Loft	$48,824	$230	58%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Cozy 2Bd in Beverly Hills	$44,051	$236	51%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4 (8)
Wondrous Getaway Home in LA- Close to the Grove	$36,104	$204	44%	2	3	3	$215	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Breathtaking LA View 2BD/2BA with Free Parking!	$123,482	$322	99%	2	2	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (176)
Terrific top-Floor Townhouse W/Fast Internet	$61,457	$214	75%	2	1	7	$249	✅	✅	✅	Y / Y	⭐️ 4.8 (30)
A Touch of Cape Cod in West Hollywood	$122,286	$346	95%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (150)
Sun filled duplex apartment on the West Side	$65,734	$199	87%	2	2	30	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (332)
Balcony 2BR /2B in Heart of K-Town - N	$100,087	$403	65%	2	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Modern Luxury 2 Bed/2 Bathroom	$96,363	$323	81%	2	2	30	$219	❌	❌	✅	Y / Y	⭐️ 5 (17)
Discover Beverly Hills 2BD w/High Speed Wifi	$68,118	$242	75%	2	2	7	$275	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Luxury Stylish Apt. On Sunset Blvd Sleeps 6	$81,929	$301	71%	2	1	1	$180	❌	❌	✅	Y / Y	⭐️ 4.3 (10)
Stunning Incredible Views!	$55,711	$366	40%	2	1	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (6)
Peaceful Getaway in the Heart of K-Town 2B+2B - N	$70,539	$376	49%	2	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (48)
Best Location in LA 🌴 2B/2BA Condo with Parking	$63,433	$352	46%	2	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (8)

Return Metrics

599.24% 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)	$44,394	$88,789	$133,184	$177,578	$221,973	$443,947	$1,331,841
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,160	$3,160	$3,160	$3,160	$3,160	$3,160	$3,160
Down Payment	$790	$790	$790	$790	$790	$790	$790
Property Appreciation	$118	$240	$366	$495	$629	$1,358	$5,637
Total Return	$48,463	$92,979	$137,500	$182,024	$226,552	$449,255	$1,341,428

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

599.24%

Cap Rate

1,130.66%

Return on Investment

601.36%

321 S San Vicente Blvd 507 Los Angeles, CA, 90048

2 bed • 2 bath • 6 guests

Purchase Price

Est. $19/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

11695

Airbnb Investor Score

$44,394

Annual Profit

1130.7%

Cap Rate

599.2%

Cash on Cash

$67,059

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $306/night at 60% occupancy.Projected nightly rate is $280/night at 67% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$71,677

Avg annual revenue

67%

Avg occupancy rate

$280

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

$25k

$60k

$100k

$140k

$44,395

Profit

Revenue

$67,059

Operating Expenses

$22,398

Operating Income

$44,661

Mortgage & Taxes

$266

Profit (Cash Flow)

$44,395

$7,409

Cash Investment

Down Payment

$790

Renos & Furnishing

$6,500

Closing Costs

$119

Total

$7,409

DSCR Ratio

Strong

167.61

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

599.24%

Cap Rate

1,130.66%

Return on Investment

601.36%

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

$187

Deductible property tax

$39

Your total deduction

-$43,106

Your adjusted annual income

$150,000 - -$43,106 = $193,106

Taxes on $193,106 (30%)

$57,932

Your old tax bill

$45,000

Your new tax bill

$57,932

Estimated tax savings

-$12,932

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: -