BNBCalc Short Term Rental Investment Analysis 4107 La Salle Ave, Los Angeles, CA, 90062

3 bed • 2 bath • 9 guests • $685,000

BNB

Calc

Annual Revenue

$81,464

Profit (Cash Flow)

$50,412

Cap Rate

8.3%

Annual Revenue

$81,464

AirDNA projects $226/night at 69% occupancy ($56,956). Airbtics projects $244/night at 69% occupancy ($61,492). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 82% occupancy rate, $272 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,488	$61,492	$84,643	$112,823
Occupancy	59%	72%	82%	88%
Nightly Rate	$201	$225	$272	$338

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Home Near DTLA-Near USC	$67,493	$191	93%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (147)
"Serenity" 3Bed~3Bath By BMO~Crypto~So-Fi~DTLA~USC	$79,475	$255	84%	3	3	1	$25	❌	❌	✅	Y / Y	⭐️ 4.9 (125)
Newly Remodeled \| Central \| USC \| SOFI \| Spacious	$71,240	$248	76%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (51)
Modern Home Close to Everything w/ 2 Parking	$75,422	$275	71%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (184)
New 3B3B near DTLA & USC	$42,397	$150	75%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.7 (78)
4Bed w/ 2 Parking Between Culver City and USC	$69,961	$228	79%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (163)
4Bed Chic Designer Home - Hip West Adams	$76,806	$272	74%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (181)
LA Home-Outdoor Space-Parking-USC-DTLA-SoFi-Crypto	$56,709	$336	44%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Beautiful Home Near Beach SoFi LAX DTLA USC	$108,094	$328	88%	3	3	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (36)
3 Bedroom Spacious house near USC free parking	$35,230	$138	66%	3	2	1	$267	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
TR3 3Bed-2Bath Sofi~BMO~Crypto~DTLA~USC	$51,694	$204	68%	3	2	1	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Charming Los Angeles Craftsman-Cottage House	$45,268	$225	53%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (120)
BEAUTIFULLY RESTORED CRAFTSMAN HOME	$100,848	$376	68%	3	3	2	$235	❌	❌	❌	Y / Y	⭐️ 4.8 (139)
Enjoy a Relaxing Stay in LA	$57,692	$204	74%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
NEW Spanish-Style Abode \| Private Home \| Fire pit	$93,876	$457	52%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
WindsorHills Retreat Backyard Oasis/SOFI LAX BEACH	$61,493	$250	64%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
New 3Rooms 4Beds Modern House	$42,817	$139	82%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 4.6 (65)
*Awesome LA Craftsman w/parking	$68,346	$265	68%	3	2	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (55)
Elevated Wellness Home w/Sauna	$104,223	$331	83%	3	2	3	$190	❌	❌	✅	Y / Y	⭐️ 5 (30)
Tennhouse Oasis	$45,117	$225	54%	3	2	30	$197	❌	❌	❌	N / Y	⭐️ 5 (3)
Cozy 3bd home near USC with office-space and yards	$41,870	$143	80%	3	1	30	$175	❌	❌	✅	Y / Y	⭐️ 0 (1)
Brand New! Spacious Central House Dtla\|Usc 3B3B	$55,603	$211	72%	3	3	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (2)
The VIBE- LA's Go To 3 Bed 3 Bath Condo Near Usc	$110,985	$361	84%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (100)
New Beauty by AvantStay \| Modern, Central Location	$63,919	$260	62%	3	2	4	$298	❌	❌	❌	Y / Y	⭐️ 5 (3)
Urban Casita	$71,477	$220	88%	3	2	3	$360	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Pets OK Near SoFi USC Stadium Gated Backyard	$94,862	$310	81%	3	2	2	$275	❌	❌	✅	Y / Y	⭐️ 4 (7)
Contemporary, charming 3 bedroom place	$29,189	$145	55%	3	1	31	$240	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Gorgeous 3-Bd Home near Crenshaw	$45,769	$205	61%	3	1	28	$200	❌	❌	✅	Y / Y	⭐️ 4.3 (6)
Urban Oasis with Artistic Luxury Interiors and Iconic Views	$56,106	$219	70%	3	3	30	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (93)
Modern 3B2B Bungalow-Walk to USC, BMO, ScienCenter	$43,198	$319	37%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Bright 3BR in Mid City Los Angeles	$45,018	$150	82%	3	3	30	$400	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Cozy Hideaway Gallery \| Gated & Near LAX/SOFI/KIA	$76,398	$213	98%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern Craftsman Style Home w/ Workspace & Parking	$62,919	$221	73%	3	2	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (28)
Newly Renovated & Centrally Located Home	$93,201	$453	56%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.2 (17)
LA Tasteful & Cozy Home	$34,787	$264	36%	3	4	30	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Modern front yard Oasis in LA	$52,440	$187	75%	3	2	31	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Remodeled Spacious 3-Bedroom home Crenshaw	$27,231	$155	48%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful Modern House in the Heart of LA	$75,630	$246	84%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (156)
Peace Palace 4803	$65,709	$204	88%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

30.35% 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)	$50,412	$100,824	$151,236	$201,648	$252,060	$504,121	$1,512,365
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$548,000	$548,000	$548,000	$548,000	$548,000	$548,000	$548,000
Down Payment	$137,000	$137,000	$137,000	$137,000	$137,000	$137,000	$137,000
Property Appreciation	$20,550	$41,716	$63,517	$85,973	$109,102	$235,582	$977,674
Total Return	$755,962	$827,540	$899,754	$972,622	$1,046,163	$1,424,704	$3,175,040

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.35%

Cap Rate

8.34%

Return on Investment

51.51%

4107 La Salle Ave Los Angeles, California, 90062

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,286/mo

Inquire about this property

Contact Agent

$787,100

Zestimate

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

129

Airbnb Investor Score

$27,717

Annual Profit

8.3%

Cap Rate

30.4%

Cash on Cash

$81,464

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 69% occupancy.Projected nightly rate is $244/night at 69% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$62,992

Avg annual revenue

69%

Avg occupancy rate

$244

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

$50k

$80k

$110k

$50,412

Profit

Revenue

$81,464

Operating Expenses

$24,270

Operating Income

$57,194

Mortgage & Taxes

$6,781

Profit (Cash Flow)

$50,412

$145,500

Cash Investment

Down Payment

$137,000

Renos & Furnishing

$8,500

Total

$145,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.35%

Cap Rate

8.34%

Return on Investment

51.51%

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

$8,020

Deductible property tax

$6,781

Your total deduction

$33,558

Your adjusted annual income

$150,000 - $33,558 = $116,442

Taxes on $116,442 (30%)

$34,933

Your old tax bill

$45,000

Your new tax bill

$34,933

Estimated tax savings

$10,067

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:

5,857 sqft

Year built:

1922

Size:

1,378 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Wall

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 5,857 sqft

Building area: 1,378 sqft

Garage: No

Heating: Wall

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $586

Lot Info

Zoning: -

Land Use: -

Parcel Number: 5021006023

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $712,673

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $808,200

Schools

High School: Manual Arts Senior High School with 3/10 star rating