BNBCalc Short Term Rental Investment Analysis 360 W Ocean Blvd, Long Beach, CA, 90802

1 bed • 1 bath • 3 guests • $345,000

BNB

Calc

Annual Revenue

$44,607

Profit (Cash Flow)

$2,336

Cap Rate

7.4%

Annual Revenue

$44,607

AirDNA projects $210/night at 50% occupancy ($38,350). Airbtics projects $163/night at 69% occupancy ($41,078). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,124	$37,707	$66,677	$81,553
Occupancy	55%	67%	87%	95%
Nightly Rate	$125	$148	$204	$228

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Penthouse Ocean view:City lights & Queen Mary too	$56,015	$225	66%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Blanca's Dream home	$45,562	$217	56%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (74)
LBC Cozy Suite -Downtown! Beach.	$39,730	$109	95%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Stylish Downtown Home, Great View & Very Walkable	$29,558	$143	53%	1	1	6	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
Visit the Beach from a Historic Downtown Apartment	$42,887	$116	94%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (301)
LUX APT next to CONVENTION CENTER/BEACH w/PARKING!	$25,590	$228	29%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (170)
Oceanfront Condo with Breathtaking Views!	$38,975	$213	49%	1	1	5	$110	✅	✅	✅	Y / Y	⭐️ 4.5 (80)
Parkside Golden Ave Bungalow, Steps from Downtown	$41,699	$141	78%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (187)
Cozy Loft in Downtown Long Beach Arts District	$42,209	$139	81%	1	1	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (104)
Hidden Gem Downtown Long Beach	$27,122	$123	57%	1	1	1	$145	❌	❌	❌	N / Y	⭐️ 5 (167)
Long Beach Convention Center Studio Apartment	$27,627	$122	61%	1	1	7	$55	❌	❌	❌	Y / Y	⭐️ 5 (126)
Executive-next to Convention Center + Beach	$52,626	$219	63%	1	1	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Daisy Suite - 1920s Studio w/ Ocean View	$56,903	$160	92%	1	1	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (125)
Next to convention center/beach!	$35,820	$305	31%	1	1	2	$99	❌	❌	✅	N / Y	⭐️ 5 (19)
Charming apartment w Parking and AC in Long Beach	$34,277	$152	60%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (51)
Chic luxury hi-rise condo retreat, Free parking	$63,477	$177	97%	1	1	4	$125	✅	✅	❌	Y / Y	⭐️ 5 (62)
Luxe Suite across from Convention Cntr+FreeParking	$70,725	$225	84%	1	1	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (62)
Downtown Place,Parking, 2 AC,Full Kitchen.	$52,616	$141	98%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (465)
Coastal Getaway Near Convention Center & Dining	$65,225	$177	95%	1	1	3	$120	✅	✅	❌	Y / Y	⭐️ 5 (102)
FREE off street PARKING space w/ 1 bedrm downtown	$32,560	$140	59%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (265)
Manuel Y Sonia-La casa de los Angeles	$36,792	$193	50%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
East Village Arts District, King Suite w/ Sofa Bed	$45,033	$118	100%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (77)
Lovely 1-bedroom apartment in Long Beach	$29,448	$149	54%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (128)
Luxury Beachside Apartment	$49,784	$167	79%	1	1	2	$99	✅	❌	✅	Y / Y	⭐️ 4.7 (56)
Urban Seaside Escape	$41,363	$117	95%	1	1	6	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Arts District of Long Beach	$40,583	$264	42%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
European Studio Suite near LB Convention & Beach	$35,188	$201	44%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (59)
Stylish Apt. Beach/Downtown/ & Convention Center	$44,499	$144	81%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (200)
Come relax at Oceanair	$29,586	$97	79%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (93)
Luxurious Ocean View Condo 3 min walking to Beach	$36,740	$239	42%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Lovely condo Long Beach with parking free Wi-Fi	$24,236	$94	69%	1	1	7	$165	❌	❌	❌	N / N	⭐️ 4.5 (17)
Beautiful DTLB Condo w/Parking 3 Blocks frm Marina	$30,079	$126	61%	1	1	6	$165	❌	❌	❌	Y / Y	⭐️ 5 (15)
Modern Historic Bungalow Downtown Long Beach	$32,179	$157	56%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Ocean View Oasis Near Convention Center & Beach	$62,860	$229	75%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (35)
Stunning 1 bdr Apt 6 blks beach	$34,437	$97	97%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Lux LBC-Downtown! Cozy! Walk to major attractions!	$39,569	$111	93%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (94)
The Copper Historical Building	$39,149	$140	75%	1	1	4	$150	✅	❌	❌	Y / Y	⭐️ 5 (14)
The basement located near downtown Long Beach.	$29,792	$148	55%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
High rise luxury ocean view condo	$33,170	$159	57%	1	1	31	$80	✅	✅	✅	Y / Y	⭐️ 5 (25)
Lovely 1 bdr condo, walking distance to everything	$41,010	$129	86%	1	1	20	$100	❌	❌	❌	Y / Y	⭐️ 5 (45)

Return Metrics

8.66% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,335	$4,671	$7,007	$9,342	$11,678	$23,356	$70,070
Revenue Appreciation	$4,906	$10,353	$16,399	$23,109	$30,558	$82,051	$976,555
Home Equity	$276,000	$276,000	$276,000	$276,000	$276,000	$276,000	$276,000
Down Payment	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000	$69,000
Property Appreciation	$10,350	$21,010	$31,990	$43,300	$54,949	$118,651	$492,405
Total Return	$362,592	$381,035	$400,396	$420,753	$442,186	$569,059	$1,884,031

Property Appreciation:

Revenue Appreciation:

11%

Cash on Cash Return

8.66%

Cap Rate

7.42%

Return on Investment

25.09%

360 W Ocean Blvd 204 Long Beach, California, 90802

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,655/mo

Inquire about this property

Contact Agent

Long Beach

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$2,335

Annual Profit

7.4%

Cap Rate

8.7%

Cash on Cash

$44,607

Annual Revenue

BNBCalc predicts this property will get $163 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$40,917

Avg annual revenue

69%

Avg occupancy rate

$163

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

$40k

$55k

$70k

$2,336

Profit

Revenue

$44,607

Operating Expenses

$18,999

Operating Income

$25,608

Mortgage & Taxes

$23,273

Profit (Cash Flow)

$2,336

$83,600

Cash Investment

Down Payment

$69,000

Renos & Furnishing

$4,250

Closing Costs

$10,350

Total

$83,600

DSCR Ratio

Acceptable

1.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

11%

Cash on Cash Return

8.66%

Cap Rate

7.42%

Return on Investment

25.09%

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

$16,374

Deductible property tax

$3,415

Your total deduction

$32,429

Your adjusted annual income

$150,000 - $32,429 = $117,571

Taxes on $117,571 (30%)

$35,271

Your old tax bill

$45,000

Your new tax bill

$35,271

Estimated tax savings

$9,729

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:

7,371 sqft

Year built:

1922

Size:

469 sqft

Type:

CONDO

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: 7,371 sqft

Building area: 469 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: City Lights

Parking: Parking Space

Amenities: -

Price per square foot: $756

Lot Info

Zoning: -

Land Use: -

Parcel Number: 7278005059

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Washington Middle School with 4/10 star rating
High School: Cabrillo High School with 4/10 star rating