BNBCalc Short Term Rental Investment Analysis 3894 Arlington Ave, Los Angeles, CA 90008

2 bed • 1 bath • 6 guests • $829,000

BNB

Calc

Annual Revenue

$43,581

Profit (Cash Flow)

-$31,686

Cap Rate

2.9%

Annual Revenue

$43,581

AirDNA projects $157/night at 76% occupancy ($43,580). Airbtics projects $152/night at 70% occupancy ($38,861). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $157 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,043	$37,750	$53,189	$73,623
Occupancy	57%	71%	79%	96%
Nightly Rate	$121	$138	$175	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sheek and Shabby In L.A.	$30,582	$130	62%	2	1	1	$175	❌	❌	❌	N / Y	⭐️ 5 (242)
Home Away From Home	$45,927	$128	94%	2	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.9 (345)
Family-friendly Spanish oasis in the heart of LA	$56,552	$199	74%	2	1	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (68)
Brilliant two-bedroom near USC University	$31,855	$165	52%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (79)
Central LA Stylish House with Peaceful Vibes!	$37,133	$178	53%	2	1	1	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Luxurious Oasis in Los Angeles W. Private Jacuzzi	$67,258	$296	57%	2	3	1	$180	❌	✅	✅	Y / Y	⭐️ 4.5 (21)
Classic LA Mediterranean w/ City Views	$69,414	$196	96%	2	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (172)
Bright Modern Apartment near USC	$18,683	$158	31%	2	1	30	$150	❌	❌	✅	N / Y	⭐️ 5 (20)
The Park Top View	$38,031	$119	79%	2	1	30	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (126)
Charming 1905 Upstairs Home	$44,271	$120	98%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Nest of Relaxation	$58,683	$195	78%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lush View Park Craftsman	$61,196	$220	76%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Stylish Work-Live Bungalow w/ Jacuzzi & Garden	$31,293	$114	75%	2	1	30	$250	❌	✅	❌	Y / Y	⭐️ 3.6 (2)
Cozy 2-bedroom home (NH-CUL)	$43,914	$196	57%	2	2	2	$100	❌	❌	✅	N / Y	⭐️ 4.8 (23)
New Home-Near DTLA-One Block from USC-2 Parking	$34,973	$148	62%	2	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (83)
NEW 2B2B near DTLA & USC	$42,395	$140	78%	2	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.6 (74)
Your Home Away From Home in South LA!	$41,893	$136	81%	2	2	2	$119	❌	❌	❌	Y / Y	⭐️ 5 (118)
☀Social Distance & WFH☀Fiber Internet & Memory Bed	$44,788	$128	91%	2	2	2	$98	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Gorgeous restored comfortable centrally located!	$52,708	$232	59%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (77)
Storybook Hillside Vintage Home	$45,447	$167	71%	2	2	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (39)
Bright , Breezy + Spacious in West Adams	$30,450	$128	65%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Spacious apartment unit 2B/1B near USC	$66,033	$194	93%	2	1	30	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Inviting Home in Historic Leimert Park	$25,869	$124	57%	2	1	30	$130	❌	❌	❌	N / Y	⭐️ 4.8 (54)
Cozy Guesthouse in Jefferson Park	$54,872	$150	97%	2	1	30	$200	❌	❌	✅	N / Y	⭐️ 5 (136)
Brand New Private Oasis in the ❤️ of Los Angeles	$41,395	$174	65%	2	1	30	$79	❌	❌	❌	Y / Y	⭐️ 5 (36)
Modern Oasis in the center of LA	$24,361	$128	52%	2	1	31	$165	❌	❌	❌	Y / Y	⭐️ 5 (49)
Retro Modern Cottage	$36,191	$103	96%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Cheerful 2 Bd place with lots of character	$19,783	$115	47%	2	1	30	$240	❌	❌	❌	Y / Y	⭐️ 5 (6)
Central 2bd/1ba Back House	$46,660	$174	71%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.3 (8)
Leimert Park Charmer: 2BR w/ BBQ & Yard	$31,818	$138	63%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Adorable 2-bedroom Guesthouse with fireplace	$21,083	$80	72%	2	1	30	$0	❌	❌	❌	N / Y	⭐️ 5 (2)
50B) Stylish Designer Home near USC/LAX w/ balcony	$18,579	$94	54%	2	1	31	$190	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Chic guest house in LA	$16,295	$106	42%	2	1	30	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Location! House Near USC w Parking! Leimert Beauty	$65,769	$276	63%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Vintage Spanish-Style Unit in Central LA	$29,507	$139	58%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 3 (1)
Near USC Stylish 2B House w/ Patio/Parking/Laundry	$29,867	$102	80%	2	1	60	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Sunny & Sophisticated Bungalow w/ Jacuzzi & Garden	$29,370	$107	75%	2	1	30	$300	❌	✅	❌	Y / Y	⭐️ 4.6 (6)
Sun Filled, Spacious + Airy in West Adams	$27,056	$132	56%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
"The Botanical Bungalows" I Cutie 2-br Near Metro!	$44,652	$122	100%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Spacious Haven - 2 bedroom- free utilities!!	$45,340	$163	76%	2	2	30	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (56)

Return Metrics

-16.09% 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)	-$31,686	-$63,372	-$95,059	-$126,745	-$158,431	-$316,863	-$950,590
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$663,200	$663,200	$663,200	$663,200	$663,200	$663,200	$663,200
Down Payment	$165,800	$165,800	$165,800	$165,800	$165,800	$165,800	$165,800
Property Appreciation	$24,870	$50,486	$76,870	$104,046	$132,038	$285,106	$1,183,200
Total Return	$822,183	$816,113	$810,811	$806,301	$802,606	$797,243	$1,061,610

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.09%

Cap Rate

2.92%

Return on Investment

0.67%

3894 Arlington Ave Los Angeles, CA, 90008

2 bed • 1 bath • 6 guests

Purchase Price

Est. $3,976/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-60

Airbnb Investor Score

-$31,686

Annual Profit

2.9%

Cap Rate

-16.1%

Cash on Cash

$43,581

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 76% occupancy.Projected nightly rate is $152/night at 70% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$40,048

Avg annual revenue

70%

Avg occupancy rate

$152

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

$15k

$35k

$50k

$70k

-$31,686

Profit

Revenue

$43,581

Operating Expenses

$19,346

Operating Income

$24,235

Mortgage & Taxes

$55,922

Profit (Cash Flow)

-$31,686

$196,920

Cash Investment

Down Payment

$165,800

Renos & Furnishing

$6,250

Closing Costs

$24,870

Total

$196,920

DSCR Ratio

Weak

0.43

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.09%

Cap Rate

2.92%

Return on Investment

0.67%

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

$39,345

Deductible property tax

$8,207

Your total deduction

$114,676

Your adjusted annual income

$150,000 - $114,676 = $35,324

Taxes on $35,324 (30%)

$10,597

Your old tax bill

$45,000

Your new tax bill

$10,597

Estimated tax savings

$34,403

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -