BNBCalc Short Term Rental Investment Analysis 4111 W Sunset Blvd 540, Los Angeles, CA 90029

1 bed • 1 bath • 3 guests • $3,200

BNB

Calc

Annual Revenue

$56,211

Profit (Cash Flow)

$35,008

Cap Rate

1100.7%

Annual Revenue

$56,211

AirDNA projects $167/night at 92% occupancy ($56,116). Airbtics projects $190/night at 81% occupancy ($56,211). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,516	$56,425	$81,463	$110,242
Occupancy	71%	87%	95%	98%
Nightly Rate	$130	$174	$230	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming back house in walkable Los Feliz	$62,595	$170	98%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 5 (142)
Stunning Designer Studio Retreat in Franklin Hills	$81,485	$229	94%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (182)
Private Guest House in Los Feliz	$80,230	$220	98%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (88)
Los Feliz Craftsman Oasis	$115,216	$398	78%	1	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (87)
Charming Garden Bungalow	$44,166	$126	95%	1	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (54)
Silver Lake views	$50,695	$243	57%	1	1	3	$0	❌	❌	✅	N / Y	⭐️ 4.8 (77)
VIEWS - private patio & guest suite in Los Feliz	$65,531	$281	61%	1	1	2	$132	❌	❌	❌	N / Y	⭐️ 5 (59)
Modern 600 sqf apartment in Silver Lake.	$60,066	$162	100%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (44)
Oasis in the City	$69,584	$194	98%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (114)
Private & Quiet Los Feliz Guest Suite with VIEWS!	$48,601	$194	67%	1	1	2	$112	❌	❌	✅	N / Y	⭐️ 4.8 (197)
Fun and Games Above Los Feliz/Silverlake	$86,148	$237	98%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (62)
La La Land - Spectacular Sunset Views!	$62,691	$196	84%	1	1	30	$250	❌	❌	❌	N / Y	⭐️ 5 (242)
Magical Hillside Home near Griffith Observatory	$111,241	$340	88%	1	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (40)
Private Suite in Los Feliz/EV charger/Parking	$82,887	$233	96%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (130)
Silver Lake Views! The Hummingbird - Guest Suite	$54,086	$312	45%	1	1	1	$150	❌	❌	✅	N / Y	⭐️ 4.9 (145)
Cozy and Private Silverlake Retreat	$48,785	$139	95%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (237)
Serene Bright Room w/Private Entry	$31,486	$168	49%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (230)
Silverlake hidden gem nested in the hills.	$52,963	$153	92%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (282)
Calm mid-century Silver Lake garden apartment	$101,899	$300	92%	1	1	3	$72	❌	❌	✅	Y / Y	⭐️ 5 (118)
Luxury & Privacy In The Heart Of Silver Lake	$57,753	$165	95%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (121)
SilverLake Hillside Spacious Guest Apartment	$41,756	$118	95%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (515)
1930s Split level w/ Badminton Court	$116,629	$339	94%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (71)
Lovely 1 bedroom in Los Feliz near Griffith Park	$30,304	$120	69%	1	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Hollywood Guest House in Los Feliz	$68,355	$210	87%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (62)
“The Nest”-Tree Top Sanctuary Heart of Silver Lake	$67,441	$191	95%	1	1	3	$85	❌	❌	❌	N / Y	⭐️ 5 (276)
Peaceful guesthouse in Silver Lake	$46,591	$164	76%	1	1	30	$80	❌	❌	❌	Y / Y	⭐️ 5 (25)
Los Feliz residencia	$11,126	$95	32%	1	1	30	$50	❌	❌	❌	N / Y	⭐️ 4.7 (15)
Contemporary Silver Lake Treehouse w/ Views!	$97,077	$286	91%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (96)
Los Feliz Guesthouse	$29,792	$110	74%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (17)
LA Suite Cottage	$55,894	$219	66%	1	1	1	$105	❌	❌	❌	N / Y	⭐️ 4.9 (12)
New Architect's Oasis: #2 Contemporary 1 Bed Haven	$44,411	$217	55%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Luxury Apartment in the Silver Lake Hills -Parking	$50,446	$179	77%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Modern Apartment great walkable neighborhood	$37,878	$131	79%	1	1	31	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Private View Terrace Silverlake	$22,033	$70	86%	1	1	30	$110	❌	❌	❌	N / Y	⭐️ 4.5 (56)
Silver Lake w/Views	$46,792	$130	98%	1	1	3	$95	❌	❌	❌	N / Y	⭐️ 5 (271)
Le Cabanon, Franklin Hills	$28,116	$85	88%	1	1	30	$175	❌	❌	❌	N / N	⭐️ 5 (15)
Panoramic MidCentury SilverLake Gem	$52,368	$146	98%	1	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (34)
Silverlake Studio Apt with Private Yard	$23,716	$81	80%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Silver Lake hills tiny house lush garden	$21,337	$106	55%	1	1	30	$35	✅	❌	❌	Y / Y	⭐️ 5 (36)
Chic Spanish Downtown views organic garden in LA	$38,738	$147	72%	1	1	30	$350	❌	❌	❌	Y / Y	⭐️ 5 (90)

Return Metrics

702.12% 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)	$35,007	$70,015	$105,023	$140,031	$175,038	$350,077	$1,050,232
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,560	$2,560	$2,560	$2,560	$2,560	$2,560	$2,560
Down Payment	$640	$640	$640	$640	$640	$640	$640
Property Appreciation	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	$38,303	$73,410	$108,519	$143,632	$178,748	$354,378	$1,057,999

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

702.12%

Cap Rate

1,100.73%

Return on Investment

704.67%

4111 W Sunset Blvd 540 Los Angeles, CA, 90029

1 bed • 1 bath • 3 guests

Purchase Price

Est. $15/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

11705

Airbnb Investor Score

$35,007

Annual Profit

1100.7%

Cap Rate

702.1%

Cash on Cash

$56,211

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $167/night at 92% occupancy.Projected nightly rate is $190/night at 81% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$57,472

Avg annual revenue

81%

Avg occupancy rate

$190

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

$10k

$45k

$80k

$120k

$35,008

Profit

Revenue

$56,211

Operating Expenses

$20,987

Operating Income

$35,224

Mortgage & Taxes

$216

Profit (Cash Flow)

$35,008

$4,986

Cash Investment

Down Payment

$640

Renos & Furnishing

$4,250

Closing Costs

$96

Total

$4,986

DSCR Ratio

Strong

163.18

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

702.12%

Cap Rate

1,100.73%

Return on Investment

704.67%

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

$152

Deductible property tax

$32

Your total deduction

-$34,104

Your adjusted annual income

$150,000 - -$34,104 = $184,104

Taxes on $184,104 (30%)

$55,231

Your old tax bill

$45,000

Your new tax bill

$55,231

Estimated tax savings

-$10,231

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -