BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 325 W Adams Blvd, Los Angeles, CA, 90007

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$70,182

Profit (Cash Flow)

-$2,530

Cash on Cash Return

-28.6%

Annual Revenue

$70,182

AirDNA projects $368/night at 57% occupancy ($76,613). Airbtics projects $315/night at 61% occupancy ($70,181). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 61% occupancy rate, $315 rate per night.

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

Percentiles25%50%75%90%
Revenue$43,270$61,720$91,808$112,020
Occupancy51%63%69%78%
Nightly Rate$226$259$350$376

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Level - Spacious Three Bedroom Sky Suite

No image available

$176,031
$1,002
48%
334$0✅✅✅Y / Y⭐️ 4.5 (10)
Lovely 3bed Apt DTLA with Pool and hot tub'

No image available

$58,508
$230
63%
322$200✅✅❌Y / Y⭐️ 4.5 (7)
Level South Olive- Sky Suite Three Bedroom

No image available

$161,472
$1,026
43%
332$0✅✅✅Y / Y⭐️ 5 (18)
"Serenity" 3Bed~3Bath By BMO~Crypto~So-Fi~DTLA~USC

No image available

$84,209
$252
90%
331$25❌❌❌Y / Y⭐️ 5 (140)
F New Home Near DTLA-Near USC

No image available

$67,414
$191
92%
331$155❌❌❌Y / Y⭐️ 5 (162)
Urban Garden Oasis in Koreatown

No image available

$80,136
$261
82%
322$200❌❌❌Y / Y⭐️ 5 (46)
Stylish 3Bed HighRise with Pool, Spa, Rooftop Deck

No image available

$62,782
$226
71%
322$200✅✅❌Y / Y⭐️ 0 (0)
Luxury K-Town Dwelling with private rooftop deck.

No image available

$69,539
$248
71%
331$149❌❌✅Y / Y⭐️ 4.8 (119)
TR3 3Bed-2Bath Sofi~BMO~Crypto~DTLA~USC

No image available

$61,664
$218
76%
321$25❌❌❌Y / Y⭐️ 5 (48)
Huge 2 level LOFT with cabin Vibes in Downtown LA

No image available

$59,028
$225
66%
311$200✅❌✅Y / Y⭐️ 4.8 (64)
Snazzy 3Bed HighRise with Pool, Spa,& Rooftop deck

No image available

$60,520
$217
69%
3230$200✅✅❌Y / Y⭐️ 5 (7)
Snazzy 3Bed HighRise with Pool, Spa,& Rooftop deck

No image available

$56,706
$221
65%
322$200✅✅❌Y / Y⭐️ 4.7 (13)
Urban Retreat near Downtown LA and USC

No image available

$51,440
$257
54%
3230$180❌❌❌Y / Y⭐️ 4.5 (15)
Snazzy 3Bed HighRise with Pool, Spa,& Rooftop deck

No image available

$44,747
$212
53%
322$200✅✅❌Y / Y⭐️ 0 (3)
H New 3B3B near DTLA & USC

No image available

$48,351
$163
79%
331$155❌❌✅Y / Y⭐️ 4.5 (92)
HUGE 2 Story Artist Loft w/ Pool Table in LA

No image available

$77,505
$262
78%
311$220✅❌✅N / Y⭐️ 5 (82)
Stylish 3Bed HighRise with Pool, Spa, Rooftop Deck

No image available

$65,714
$258
65%
322$200✅✅❌Y / Y⭐️ 0 (1)
Comfy Apt with pool & hot tub in downtown LA'

No image available

$80,012
$341
60%
322$200✅✅❌Y / Y⭐️ 4.5 (7)
Sleek Townhouse Getaway + Private Rooftop Deck 🍹

No image available

$55,981
$343
43%
333$149❌❌✅Y / Y⭐️ 4.9 (56)
Modern 3B2B Bungalow-Walk to USC, BMO, ScienCenter

No image available

$43,877
$324
37%
322$0❌❌❌Y / Y⭐️ 5 (17)
Comfy Apt with pool & hot tub in downtown LA'

No image available

$67,083
$255
67%
3230$180✅✅❌Y / Y⭐️ 5 (9)
Comfy 3bed Apt with pool & hot tub in DTLA

No image available

$38,671
$235
41%
3230$180✅✅❌Y / Y⭐️ 5 (5)
Comfy 3bed Apt with pool & hot tub in DTLA

No image available

$41,198
$273
38%
3230$180✅✅❌Y / Y⭐️ 0 (2)
Level Hope & Flower - Lavish Three Bedroom Suite

No image available

$82,350
$375
60%
3330$0✅✅✅Y / Y⭐️ 0 (0)
Modern Large 3bd 2ba near Crypto Arena

No image available

$35,838
$144
68%
3231$250❌❌❌Y / Y⭐️ 4.5 (6)
Level South Olive - Stunning Three Bedroom Suite

No image available

$101,173
$359
77%
3230$0✅✅✅Y / Y⭐️ 4 (3)
Lovely 3bed HighRise with Pool, Spa & Rooftop Deck

No image available

$67,817
$350
52%
3230$180✅✅❌Y / Y⭐️ 3.5 (2)
Lovely Highrise 3BedApt With Pool,Spa Rooftop deck

No image available

$77,166
$350
59%
3230$180✅✅❌Y / Y⭐️ 5 (3)
Lovely 3bed HighRise with Pool, Spa & Rooftop Deck

No image available

$81,548
$350
63%
3230$180✅✅❌Y / Y⭐️ 4.5 (2)
LA | Stylish and Curated Townhome

No image available

$40,530
$226
49%
33.530$219❌✅✅Y / Y⭐️ 0 (1)
Level Hope & Flower - Beautiful 3BD Sky Suite

No image available

$65,196
$379
47%
3330$0✅✅✅Y / Y⭐️ 0 (1)
City Skyline View 3Bed Apt LA Live/Convntion Centr

No image available

$97,811
$379
66%
322$200✅✅❌Y / Y⭐️ 4.8 (4)
City Skyline Views at this Resort-Style Apt DTLA

No image available

$64,981
$371
45%
322$200✅✅❌Y / Y⭐️ 5 (3)
City Skyline Views at t this Resort-Style Apt DTLA

No image available

$80,569
$376
55%
322$200✅✅❌Y / Y⭐️ 5 (1)
Lovely 3bed with pool Convention center/Cryptocom

No image available

$85,934
$361
64%
3330$180✅✅❌Y / Y⭐️ 4.5 (4)
City Getaway Oasis near USC/DTLA

No image available

$66,771
$254
68%
322$170❌❌✅Y / Y⭐️ 4.8 (13)
Lovely 3bed HighRise with Pool, Spa & Rooftop Deck

No image available

$60,873
$231
72%
322$0✅✅❌Y / Y⭐️ 0 (2)
Lovely 3bed HighRise with Pool, Spa & Rooftop Del

No image available

$51,006
$208
67%
322$0✅✅❌Y / Y⭐️ 0 (1)
Lovely 3bed HighRise with Pool, Spa & Rooftop Deck

No image available

$71,999
$350
55%
3230$180✅✅❌Y / Y⭐️ 5 (4)
Cozy 3bed Condo with balcony & a rooftop pool

No image available

$58,194
$318
50%
3230$0✅❌❌Y / Y⭐️ 0 (2)

Return Metrics

-28.58% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,529-$5,059-$7,589-$10,119-$12,649-$25,299-$75,899
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-$2,529-$5,059-$7,589-$10,119-$12,649-$25,299-$75,899

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-28.58%

Payback Period Days

0

Return on Investment

-28.58%

property-location

325 W Adams Blvd Los Angeles, California, 90007

3 bed • 3 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide


Laws


Market Data

$70,182

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $368/night at 57% occupancy ($76,613.58). Airbtics projects $315/night at 61% occupancy ($70,181).

Top 58% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$70,058

Avg annual revenue

61%

Avg occupancy rate

$315

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

$35k

$80k

$125k

$175k

Sign up to see the data on 40 all comparables

-$2,530

Profit

Revenue

$70,182

Operating Expenses

$21,124

Operating Income

$49,058

Net Effective Rent

$51,588

Profit (Cash Flow)

-$2,530

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-28.58%

Payback Period Days

0