BNBCalc Short Term Rental Investment Analysis 4095 Sawtelle Blvd, Los Angeles, CA 90066

4 bed • 2 bath • 12 guests • $1,845,000

BNB

Calc

Annual Revenue

$143,650

Profit (Cash Flow)

-$13,162

Cap Rate

6.0%

Annual Revenue

$143,650

AirDNA projects $690/night at 57% occupancy ($143,650). Airbtics projects $746/night at 64% occupancy ($174,382). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $690 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$114,538	$184,729	$260,091	$349,935
Occupancy	52%	66%	78%	85%
Nightly Rate	$583	$743	$889	$1,103

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Mar Vista / Silicon Beach Home 4 + 2	$77,899	$404	51%	4	2	3	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Secret Escape West LA Pool, Hot Tub, Sauna, Gym+	$274,266	$1,102	68%	4	2	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (87)
Modern Luxurious Dream Mar Vista 4BR Pet gate park	$120,470	$700	44%	4	4	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (23)
Vast Mar Vista Residence in Quiet and Safe Area	$287,723	$899	85%	4	5	30	$280	❌	❌	❌	Y / Y	⭐️ 5 (96)
West LA New Modern Farmhouse with Pool/Jacuzzi/FP	$267,827	$1,114	64%	4	4	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (37)
Designer Mar Vista Mid-Century Oasis with Pool 4BR	$259,298	$862	80%	4	4	4	$349	✅	✅	❌	Y / Y	⭐️ 5 (45)
Modern Vibey Compound	$179,312	$545	87%	4	5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (69)
Modern Venice Beach Estate 3 min from Abott Kinney	$94,643	$710	35%	4	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (26)
Dazzling Westside 4 BR Home-Minutes to the Beach	$78,907	$353	58%	4	2	30	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Gorgeous Venice Pool Bungalow with Guest House!	$219,074	$776	75%	4	5	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (48)

Return Metrics

-3.02% 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)	-$13,161	-$26,323	-$39,485	-$52,647	-$65,809	-$131,619	-$394,859
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,476,000	$1,476,000	$1,476,000	$1,476,000	$1,476,000	$1,476,000	$1,476,000
Down Payment	$369,000	$369,000	$369,000	$369,000	$369,000	$369,000	$369,000
Property Appreciation	$55,350	$112,360	$171,081	$231,563	$293,860	$634,525	$2,633,299
Total Return	$1,887,188	$1,931,036	$1,976,595	$2,023,915	$2,073,050	$2,347,905	$4,083,439

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.02%

Cap Rate

6.03%

Return on Investment

13.86%

4095 Sawtelle Blvd Los Angeles, CA, 90066

4 bed • 2 bath • 12 guests

Purchase Price

Est. $8,849/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$13,161

Annual Profit

6.0%

Cap Rate

-3.0%

Cash on Cash

$143,650

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $690/night at 57% occupancy.Projected nightly rate is $746/night at 64% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$185,941

Avg annual revenue

64%

Avg occupancy rate

$746

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

$75k

$145k

$215k

$290k

-$13,162

Profit

Revenue

$143,650

Operating Expenses

$32,355

Operating Income

$111,296

Mortgage & Taxes

$124,458

Profit (Cash Flow)

-$13,162

$434,850

Cash Investment

Down Payment

$369,000

Renos & Furnishing

$10,500

Closing Costs

$55,350

Total

$434,850

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.02%

Cap Rate

6.03%

Return on Investment

13.86%

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

$87,566

Deductible property tax

$18,266

Your total deduction

$197,392

Your adjusted annual income

$150,000 - $197,392 = -$47,392

Taxes on -$47,392 (30%)

-$14,218

Your old tax bill

$45,000

Your new tax bill

-$14,218

Estimated tax savings

$59,218

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: -