BNBCalc Short Term Rental Investment Analysis 3326 London St, Los Angeles, CA 90026

5 bed • 3 bath • 15 guests • $1,849,000

BNB

Calc

Annual Revenue

$130,611

Profit (Cash Flow)

-$24,776

Cap Rate

5.4%

Annual Revenue

$130,611

AirDNA projects $596/night at 60% occupancy ($130,611). Airbtics projects $710/night at 58% occupancy ($150,407). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $596 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$88,548	$144,682	$198,015	$297,253
Occupancy	49%	56%	61%	79%
Nightly Rate	$476	$682	$859	$995

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spanish Gem /Pool/Outdoor Kitchen	$193,191	$894	56%	5	4	2	$395	✅	✅	❌	Y / Y	⭐️ 5 (39)
White modern villa - with BBQ/pool	$230,931	$1,037	59%	5	5	3	$395	✅	✅	✅	Y / Y	⭐️ 4.7 (43)
Chic & Comfortable 5BR House near USC & DTLA	$104,190	$432	62%	5	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Large 5 BR. In Prime W. LA, Bevely Hills	$121,578	$520	61%	5	4	30	$219	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
LUXE \| Stylish+Gated 5BDRM Los Angeles Home	$62,850	$212	81%	5	5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (126)
Stunning BevHills Home w/Jacuzzi	$140,746	$824	45%	5	5	1	$295	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Stunning Retreat:Immaculate Home	$131,577	$719	50%	5	6	1	$0	❌	✅	✅	Y / Y	⭐️ 3.5 (2)
Lively huge 5 bedroom with romantic backyard	$131,931	$411	78%	5	3	2	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
The Villa -Pond w 200 Fish & Putting Green	$157,980	$799	52%	5	3	3	$260	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
420 Friendly Stay Game Room By LAX	$120,831	$372	84%	5	3	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (297)
Huge 5BR. Beverly Hills Adjacent	$125,218	$556	59%	5	4	30	$250	❌	❌	✅	Y / N	⭐️ 4.5 (2)
Lovely Home w/ Jacuzzi BevHills	$109,830	$682	44%	5	5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
5BDR LUXURY DOHENY VILLA!!	$213,934	$1,581	35%	5	6	3	$600	✅	✅	✅	Y / Y	⭐️ 5 (5)
LARGE 5 BR. IN PRIME W. L.A. / BEVERELY HILLS.	$120,677	$682	48%	5	4	30	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (14)
Sherbourne Serenity: Culver City Convenience	$195,194	$933	56%	5	5	3	$325	❌	❌	✅	Y / N	⭐️ 4.5 (2)

Return Metrics

-5.65% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$24,775	-$49,551	-$74,327	-$99,103	-$123,879	-$247,759	-$743,277
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,479,200	$1,479,200	$1,479,200	$1,479,200	$1,479,200	$1,479,200	$1,479,200
Down Payment	$369,800	$369,800	$369,800	$369,800	$369,800	$369,800	$369,800
Property Appreciation	$55,470	$112,604	$171,452	$232,065	$294,497	$635,901	$2,639,008
Total Return	$1,879,694	$1,912,052	$1,946,124	$1,981,962	$2,019,618	$2,237,142	$3,744,730

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.65%

Cap Rate

5.4%

Return on Investment

11.15%

3326 London St Los Angeles, CA, 90026

5 bed • 3 bath • 15 guests

Purchase Price

Est. $8,869/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-10

Airbnb Investor Score

-$24,775

Annual Profit

5.4%

Cap Rate

-5.7%

Cash on Cash

$130,611

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $596/night at 60% occupancy.Projected nightly rate is $710/night at 58% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

15 Airbnb Comparables

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

$144,043

Avg annual revenue

58%

Avg occupancy rate

$710

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

$60k

$115k

$170k

$230k

-$24,776

Profit

Revenue

$130,611

Operating Expenses

$30,659

Operating Income

$99,952

Mortgage & Taxes

$124,728

Profit (Cash Flow)

-$24,776

$438,020

Cash Investment

Down Payment

$369,800

Renos & Furnishing

$12,750

Closing Costs

$55,470

Total

$438,020

DSCR Ratio

Weak

0.80

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.65%

Cap Rate

5.4%

Return on Investment

11.15%

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

$87,755

Deductible property tax

$18,305

Your total deduction

$209,713

Your adjusted annual income

$150,000 - $209,713 = -$59,713

Taxes on -$59,713 (30%)

-$17,914

Your old tax bill

$45,000

Your new tax bill

-$17,914

Estimated tax savings

$62,914

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: Active

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: -