BNBCalc Short Term Rental Investment Analysis 3927 Degnan Blvd, Los Angeles, CA 90008

3 bed • 2 bath • 9 guests • $1,350,000

BNB

Calc

Annual Revenue

$97,571

Profit (Cash Flow)

-$19,860

Cap Rate

5.3%

Annual Revenue

$97,571

AirDNA projects $361/night at 74% occupancy ($97,571). Airbtics projects $304/night at 66% occupancy ($73,282). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $361 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,527	$71,149	$98,579	$125,287
Occupancy	57%	73%	78%	88%
Nightly Rate	$241	$259	$332	$371

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Somerset Chateau	$89,732	$356	66%	3	3	30	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
The Willow -Luxury 3 Bed/2.5 Bath In Los Angeles	$92,583	$309	79%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (61)
Memory Foam Beds+Free Parking-In the Heart of LA!	$72,645	$245	74%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
Single Story Hilltop get Away!	$81,676	$254	86%	3	3	5	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (19)
Elevated Wellness Home w/Sauna & Cold Plunge	$91,926	$322	74%	3	2	4	$190	❌	❌	✅	Y / Y	⭐️ 5 (17)
Views, big backyard, central LA!	$122,233	$336	91%	3	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Newly Remodeled \| Central \| USC \| SOFI \| Spacious	$56,864	$250	60%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (25)
Mid City Los Angeles Home w/Large Entertaining Bar	$54,021	$164	90%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
1 Minute to 10 Freeway! \| Cozy 3B2BA \| Central LA!	$93,457	$328	73%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
Gorgeous 3-Bd Home near Crenshaw	$41,777	$197	55%	3	1	28	$200	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
Beautiful Home Near Beach LAX Sofi DTLA USC	$110,365	$382	77%	3	3	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (11)
Stylish 3BR House, LAX-SoFi- 65th-Win	$54,936	$259	53%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
2 miles to SoFi w/ free parking	$60,259	$237	67%	3	2	1	$205	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-6.22% 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)	-$19,859	-$39,719	-$59,579	-$79,438	-$99,298	-$198,597	-$595,791
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000
Down Payment	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000
Property Appreciation	$40,500	$82,215	$125,181	$169,436	$215,020	$464,287	$1,926,804
Total Return	$1,370,640	$1,392,495	$1,415,602	$1,439,997	$1,465,721	$1,615,689	$2,681,012

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.22%

Cap Rate

5.27%

Return on Investment

10.62%

3927 Degnan Blvd Los Angeles, CA, 90008

3 bed • 2 bath • 9 guests

Purchase Price

Est. $6,475/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-12

Airbnb Investor Score

-$19,859

Annual Profit

5.3%

Cap Rate

-6.2%

Cash on Cash

$97,571

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $361/night at 74% occupancy.Projected nightly rate is $304/night at 66% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$74,334

Avg annual revenue

66%

Avg occupancy rate

$304

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

$20k

$55k

$85k

$125k

-$19,860

Profit

Revenue

$97,571

Operating Expenses

$26,364

Operating Income

$71,207

Mortgage & Taxes

$91,067

Profit (Cash Flow)

-$19,860

$319,000

Cash Investment

Down Payment

$270,000

Renos & Furnishing

$8,500

Closing Costs

$40,500

Total

$319,000

DSCR Ratio

Weak

0.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.22%

Cap Rate

5.27%

Return on Investment

10.62%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$154,775

Your adjusted annual income

$150,000 - $154,775 = -$4,775

Taxes on -$4,775 (30%)

-$1,432

Your old tax bill

$45,000

Your new tax bill

-$1,432

Estimated tax savings

$46,432

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: -