BNBCalc Short Term Rental Investment Analysis 3872 Olmsted Ave, Los Angeles, CA 90008

3 bed • 2 bath • 9 guests • $1,399,000

BNB

Calc

Annual Revenue

$69,389

Profit (Cash Flow)

-$47,684

Cap Rate

3.3%

Annual Revenue

$69,389

AirDNA projects $322/night at 59% occupancy ($69,389). Airbtics projects $305/night at 68% occupancy ($75,751). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,216	$73,540	$116,247	$144,376
Occupancy	56%	70%	81%	89%
Nightly Rate	$225	$279	$382	$430

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4Bed w/ 2 Parking Between Culver City and USC	$64,908	$226	73%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (161)
Somerset Chateau	$76,774	$384	54%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Modern Home Close to Everything w/ 2 Parking	$74,851	$276	70%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (182)
4Bed Chic Designer Home - Hip West Adams	$73,855	$277	70%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (180)
Enjoy a Relaxing Stay in LA	$60,453	$201	80%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Cheerful 3Bedroom spacious Home	$35,492	$463	20%	3	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (31)
LA’s finest/Central Location to everywhere in LA	$54,702	$219	66%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (91)
Newly Remodeled \| Central \| USC \| SOFI \| Spacious	$64,630	$247	69%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (48)
The Willow -Luxury 3 Bed/2.5 Bath In Los Angeles	$67,624	$229	79%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
Spanish Oasis in Mid-City w/hot tub + office/gym	$83,321	$282	78%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (53)
Perfect LA location and Fully Fenced Backyard!	$62,344	$334	51%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (79)
Elevated Wellness Home w/Sauna & Cold Plunge	$96,542	$318	80%	3	2	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (28)
Stunning Mid-City New Home - Modern & Luxe Living!	$103,222	$382	72%	3	2	30	$229	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Best Location! Sunny & LUX LA home near everything	$106,836	$417	70%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
*The Hacienda at Casa Redondo Boutique	$131,877	$382	92%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (201)
Brand New, 3 Bed 2bath, Central location unit	$73,383	$220	90%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
LA Home-Outdoor Space-Parking-USC-DTLA-SoFi-Crypto	$58,847	$331	46%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Memory Foam Beds+Free Parking-In the Heart of LA!	$56,207	$188	75%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Single Story Hilltop get Away!	$63,858	$197	87%	3	3	5	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (29)
Newly Renovated & Centrally Located Home	$83,332	$428	53%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Views, big backyard, central LA!	$105,085	$327	84%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
"Casa Mid City" Private Home w/ Spacious Backyard	$66,538	$316	56%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (89)
LA Ultra Luxury 2BR+Bonus Room Penthouse W/ Views	$129,871	$612	57%	3	2	2	$228	✅	✅	✅	Y / Y	⭐️ 4.9 (92)
Charming Mid-City Oasis with Hot Tub \| La'Loha	$117,956	$387	79%	3	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (52)
New Beauty by AvantStay \| Modern, Central Location	$64,320	$260	62%	3	2	4	$298	❌	❌	❌	Y / Y	⭐️ 5 (3)
BEAUTIFULLY RESTORED CRAFTSMAN HOME	$99,590	$356	71%	3	3	2	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (139)
15 mins to Beach, USC, LA Coliseum, SoFI Stadium.	$68,794	$207	89%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
California oasis with magical yard & hot tub	$97,628	$460	57%	3	2	5	$220	❌	✅	✅	Y / Y	⭐️ 5 (11)
Urban Casita	$68,864	$222	84%	3	2	3	$360	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
1 Minute to 10 Freeway! \| Cozy 3B2BA \| Central LA!	$79,154	$238	85%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (30)
Beautiful Home Near Beach SoFi LAX DTLA USC	$113,165	$341	89%	3	3	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (32)
Stylish House + Pool - near LAX & SoFi Stadium	$55,825	$343	42%	3	2	1	$150	✅	❌	✅	Y / N	⭐️ 4.7 (30)
3 bedroom Designer Craftsman with Yard	$40,889	$228	49%	3	2	30	$300	❌	❌	✅	Y / Y	⭐️ 4.7 (85)
Newly Renovated Unit Close to DTLA & KTown	$25,386	$204	34%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Entire Unit 3Beds 2Baths USC KTOWN DTLA	$43,481	$165	72%	3	2	30	$350	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
NEW Spanish-Style Abode \| Private Home \| Fire pit	$103,824	$452	59%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Beautiful Modern House in the Heart of LA	$77,695	$244	87%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (156)
Sunny 3BR Retreat & Serene Gazebo- 65th-Win	$59,825	$259	56%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
The Hydeaway	$95,719	$389	66%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (205)
All you need for a getaway in LA.	$78,627	$217	99%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)

Return Metrics

-14.43% 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)	-$47,683	-$95,367	-$143,050	-$190,734	-$238,418	-$476,836	-$1,430,509
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200	$1,119,200
Down Payment	$279,800	$279,800	$279,800	$279,800	$279,800	$279,800	$279,800
Property Appreciation	$41,970	$85,199	$129,725	$175,586	$222,824	$481,139	$1,996,740
Total Return	$1,393,286	$1,388,831	$1,385,674	$1,383,852	$1,383,406	$1,403,302	$1,965,230

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.43%

Cap Rate

3.33%

Return on Investment

2.43%

3872 Olmsted Ave Los Angeles, CA, 90008

3 bed • 2 bath • 9 guests

Purchase Price

Est. $6,710/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-52

Airbnb Investor Score

-$47,683

Annual Profit

3.3%

Cap Rate

-14.4%

Cash on Cash

$69,389

Annual Revenue

BNBCalc predicts this property will get $305 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$77,132

Avg annual revenue

68%

Avg occupancy rate

$305

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

$60k

$95k

$135k

-$47,684

Profit

Revenue

$69,389

Operating Expenses

$22,701

Operating Income

$46,688

Mortgage & Taxes

$94,372

Profit (Cash Flow)

-$47,684

$330,270

Cash Investment

Down Payment

$279,800

Renos & Furnishing

$8,500

Closing Costs

$41,970

Total

$330,270

DSCR Ratio

Weak

0.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.43%

Cap Rate

3.33%

Return on Investment

2.43%

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

$66,398

Deductible property tax

$13,850

Your total deduction

$187,453

Your adjusted annual income

$150,000 - $187,453 = -$37,453

Taxes on -$37,453 (30%)

-$11,236

Your old tax bill

$45,000

Your new tax bill

-$11,236

Estimated tax savings

$56,236

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: -