BNBCalc Short Term Rental Investment Analysis 355 N Maple St 217, Burbank, CA 91505

1 bed • 2 bath • 3 guests • $3,200

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$50,126

Profit (Cash Flow)

$29,714

Cap Rate

935.3%

Annual Revenue

$50,126

AirDNA projects $188/night at 73% occupancy ($50,126). Airbtics projects $179/night at 78% occupancy ($50,995). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $188 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,008	$52,158	$65,671	$117,224
Occupancy	66%	92%	96%	100%
Nightly Rate	$132	$150	$181	$312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lalaland Bungalow- 1bed/1bath	$68,422	$183	96%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (88)
Classic One King room at Hotel Amarano Burbank-Hollywood	$29,689	$312	26%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 5 (65)
Lovely 1 bedroom with large private patio	$59,204	$159	97%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (56)
Hotel Style Guest Suite w/ Private Entrance & Bath	$36,468	$113	84%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (160)
Deluxe Double Room at Hotel Amarano Burbank-Hollywood	$47,869	$319	41%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.6 (32)
Penthouse 1BD Condo in Hollywood	$38,430	$175	60%	1	1	1	$0	✅	✅	❌	Y / N	⭐️ 4.8 (10)
The Studio Bungalow	$44,442	$130	90%	1	1	4	$75	❌	❌	❌	Y / Y	⭐️ 5 (63)
NoHo Beach Vibes	$45,394	$124	95%	1	1	1	$150	❌	❌	❌	N / Y	⭐️ 4.7 (94)
Beautiful guesthouse with a private patio	$50,751	$138	100%	1	1	5	$30	❌	❌	✅	Y / Y	⭐️ 5 (33)
1 bedroom loaded guest house near studios/airport	$52,812	$141	100%	1	1	1	$56	❌	❌	✅	Y / Y	⭐️ 5 (43)

Return Metrics

567.49% 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)	$29,713	$59,427	$89,141	$118,855	$148,569	$297,138	$891,415
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$31	$64	$100	$137	$177	$417	$2,560
Down Payment	$640	$640	$640	$640	$640	$640	$640
Property Appreciation	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	$30,481	$60,327	$90,178	$120,034	$149,896	$299,296	$899,182

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

567.49%

Cap Rate

935.3%

Return on Investment

569.92%

355 N Maple St 217 Burbank, CA, 91505

1 bed • 2 bath • 3 guests

Purchase Price

Est. $15/mo

This property is for sale!

Contact Agent

9861

Airbnb Investor Score

$29,713

Annual Profit

935.3%

Cap Rate

567.5%

Cash on Cash

$50,126

Annual Revenue

BNBCalc predicts this property will get $179 per night with 78% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$47,348

Avg annual revenue

78%

Avg occupancy rate

$179

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

$30k

$40k

$55k

$70k

$29,714

Profit

Revenue

$50,126

Operating Expenses

$20,196

Operating Income

$29,930

Mortgage & Taxes

$216

Profit (Cash Flow)

$29,714

$5,236

Cash Investment

Down Payment

$640

Renos & Furnishing

$4,500

Closing Costs

$96

Total

$5,236

DSCR Ratio

Strong

138.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

567.49%

Cap Rate

935.3%

Return on Investment

569.92%

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

$152

Deductible property tax

$32

Your total deduction

-$28,776

Your adjusted annual income

$150,000 - -$28,776 = $178,776

Taxes on $178,776 (30%)

$53,633

Your old tax bill

$45,000

Your new tax bill

$53,633

Estimated tax savings

-$8,633

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: -