BNBCalc Short Term Rental Investment Analysis 3832 Shannon Rd, Los Angeles, CA 90027

4 bed • 4 bath • 12 guests • $9,500

BNB

Calc

Annual Revenue

$129,001

Profit (Cash Flow)

$97,910

Cap Rate

1037.4%

Annual Revenue

$129,001

AirDNA projects $579/night at 61% occupancy ($129,000). Airbtics projects $517/night at 61% occupancy ($115,187). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $579 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,333	$101,022	$179,972	$284,854
Occupancy	43%	61%	74%	96%
Nightly Rate	$386	$415	$628	$780

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Los Feliz home pool, jacuzzi,	$91,805	$389	62%	4	4	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (41)
Gorgeous New "Arts House" in Prime Silverlake	$126,793	$732	43%	4	4	2	$600	❌	❌	✅	Y / Y	⭐️ 5 (34)
Silver Lake Sanctuary	$130,556	$444	75%	4	3	2	$270	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Beautiful home in Silver Lake Hills	$116,190	$429	74%	4	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (161)
Luxurious Los Feliz Home – Near Hollywood – DTLA	$84,765	$386	60%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Hollywood/LA Central 4 bdrm/3 ba 2000+ sqft house	$57,382	$402	39%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Gorgeous 4Bd/4.5Bth Hollywood Bungalow!	$96,990	$265	100%	4	5	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
Private Mid-Century Oasis	$242,438	$690	96%	4	4	30	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (64)
Hollywood Chic + Modern Comfort at Griffith Park	$35,428	$220	44%	4	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

742.58% 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)	$97,909	$195,819	$293,728	$391,638	$489,548	$979,096	$2,937,288
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,600	$7,600	$7,600	$7,600	$7,600	$7,600	$7,600
Down Payment	$1,900	$1,900	$1,900	$1,900	$1,900	$1,900	$1,900
Property Appreciation	$285	$578	$880	$1,192	$1,513	$3,267	$13,558
Total Return	$107,694	$205,897	$304,109	$402,330	$500,561	$991,863	$2,960,347

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

742.58%

Cap Rate

1,037.37%

Return on Investment

745.45%

3832 Shannon Rd Los Angeles, CA, 90027

4 bed • 4 bath • 12 guests

Purchase Price

Est. $46/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

11247

Airbnb Investor Score

$97,909

Annual Profit

1037.4%

Cap Rate

742.6%

Cash on Cash

$129,001

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $579/night at 61% occupancy.Projected nightly rate is $517/night at 61% occupancy.

Occupancy Rate

Top 51% 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.

$105,831

Avg annual revenue

61%

Avg occupancy rate

$517

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

$100k

$170k

$245k

$97,910

Profit

Revenue

$129,001

Operating Expenses

$30,450

Operating Income

$98,550

Mortgage & Taxes

$641

Profit (Cash Flow)

$97,910

$13,185

Cash Investment

Down Payment

$1,900

Renos & Furnishing

$11,000

Closing Costs

$285

Total

$13,185

DSCR Ratio

Strong

153.78

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

742.58%

Cap Rate

1,037.37%

Return on Investment

745.45%

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

$451

Deductible property tax

$94

Your total deduction

-$95,450

Your adjusted annual income

$150,000 - -$95,450 = $245,450

Taxes on $245,450 (30%)

$73,635

Your old tax bill

$45,000

Your new tax bill

$73,635

Estimated tax savings

-$28,635

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: -