BNBCalc Short Term Rental Investment Analysis 421 S La Fayette Park Pl 607, Los Angeles, CA 90057

1 bed • 1 bath • 3 guests • $420,000

BNB

Calc

Annual Revenue

$36,882

Profit (Cash Flow)

-$9,924

Cap Rate

4.4%

Annual Revenue

$36,882

AirDNA projects $100/night at 63% occupancy ($23,010). Airbtics projects $153/night at 66% occupancy ($36,882). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,276	$35,456	$56,632	$76,036
Occupancy	56%	67%	76%	85%
Nightly Rate	$96	$141	$200	$240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Apartment in Downtown L.A.	$30,448	$141	59%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (448)
New Apartment 1 Bed 1 Bath hart Korea Town LA	$27,757	$96	79%	1	2	31	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
New Apartment in Koreatown	$30,074	$99	83%	1	1	31	$90	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Stylish Apartment in Koreatown! Central Location!!	$14,749	$62	65%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cozy 1BR house with a pullout couch+Patio/Parking	$37,837	$131	74%	1	1	1	$88	❌	❌	❌	N / Y	⭐️ 4.2 (13)
Brand New 1BR/1BA home with patio+Parking	$32,363	$127	65%	1	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.5 (4)
Hollywood Studio with Pool and Balcony	$17,150	$142	33%	1	1	30	$100	✅	✅	❌	Y / Y	⭐️ 1 (2)
New Unit free indoor parking Downtown LA	$21,411	$150	39%	1	2	31	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)
Stylish Sky-High 1 Bd Oasis w/ Breathtaking Views	$57,149	$244	62%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (26)
Lighthearted Jungle by Hollywood and Downtown LA	$36,234	$132	75%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Beautiful Studio 100 in the heart of Koreatown	$16,680	$79	57%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
Art-inspired suite in Korea town	$14,952	$95	43%	1	1	30	$135	✅	❌	❌	N / Y	⭐️ 4.9 (142)
Charming Hollywood Condo with Pool & Balcony	$25,824	$144	49%	1	1	30	$100	✅	✅	❌	Y / Y	⭐️ 5 (1)
Sunny 1 bedroom apartment w/ balcony & DTLA view	$32,905	$155	58%	1	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (1)
Blueground \| Koreatown, roof & gym, nr metro	$49,563	$183	74%	1	1	31	$415	✅	❌	✅	Y / Y	⭐️ 5 (1)
Lovely 1 Bed 1 Bath unit at Koreatown Los Angeles	$28,047	$97	79%	1	1	31	$95	✅	❌	❌	Y / Y	⭐️ 3.5 (4)
NEW 1BR Luxury Highrise Amazing Views Parking/ Gym	$70,911	$198	95%	1	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Modern & Colorful 1br , 1ba minutes from DTLA	$26,385	$89	81%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 4.2 (9)
High Rise Skyline City View in Heart of Ktown DTLA	$30,012	$200	41%	1	1	30	$135	✅	✅	✅	Y / Y	⭐️ 0 (0)
1 BD Unit at the center Ktown	$31,987	$115	76%	1	1	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (1)
Gallery house under the palm tree	$17,216	$96	49%	1	1	30	$120	✅	❌	❌	N / Y	⭐️ 4.9 (114)
1bed+1bath Stunning High Rise +Secured parking!	$49,386	$225	55%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
1Bedroom/1Bathroom with W + D In Unit	$28,340	$87	89%	1	1	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
Modern Luxury 1BR Apt in K-Town w/ Roof Deck	$38,951	$200	51%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4 (12)
Hollywood Art Studio Apartment	$21,141	$76	76%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Timeless Glamour: Luxury Condo in K-Town	$52,014	$199	69%	1	2	1	$125	❌	❌	✅	Y / Y	⭐️ 0 (0)
Stunning High Rise w Hollywood Vista- Free Parking	$56,922	$192	81%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Versatile Luxury Penthouse	$31,591	$137	63%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
1 bedroom apt luxury building	$17,100	$146	32%	1	1	30	$70	✅	✅	✅	Y / Y	⭐️ 4.7 (6)
Luxury home With City View	$63,242	$240	69%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (11)
1bd +20th floor panoramic views	$68,267	$241	75%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (6)
Urban Retreat · Mins to DTLA · Silverlake · KTown!	$35,343	$136	71%	1	1	30	$199	❌	❌	✅	Y / Y	⭐️ 5 (3)
High Rise w/city views & parking	$84,646	$230	99%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stylish Sky-High 1 Bd Oasis w/ Breathtaking Views	$44,974	$256	48%	1	1	30	$110	✅	✅	❌	Y / Y	⭐️ 5 (5)
Modern one bed in Ktown/DTLA	$22,088	$71	85%	1	1	30	$100	❌	✅	✅	Y / Y	⭐️ 4.5 (3)
Pets Ok spacious priv 1 bedrm apt	$16,031	$73	60%	1	1	30	$35	❌	❌	✅	Y / Y	⭐️ 4.7 (309)
New 1 Bd Koreatown High Rise Apt w/ Hollywood view	$84,282	$289	76%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Free Secured Parking +Stunning High Rise1Bed+1Bath	$74,394	$225	88%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Luxury High Rise -1bed+1bath!	$54,353	$225	66%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Versatile Luxury Oasis	$32,612	$135	66%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-9.84% 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)	-$9,924	-$19,848	-$29,772	-$39,696	-$49,621	-$99,242	-$297,727
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$336,000	$336,000	$336,000	$336,000	$336,000	$336,000	$336,000
Down Payment	$84,000	$84,000	$84,000	$84,000	$84,000	$84,000	$84,000
Property Appreciation	$12,600	$25,578	$38,945	$52,713	$66,895	$144,444	$599,450
Total Return	$422,675	$425,729	$429,172	$433,016	$437,273	$465,202	$721,722

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.84%

Cap Rate

4.38%

Return on Investment

6.74%

421 S La Fayette Park Pl 607 Los Angeles, CA, 90057

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,014/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-30

Airbnb Investor Score

-$9,924

Annual Profit

4.4%

Cap Rate

-9.8%

Cash on Cash

$36,882

Annual Revenue

BNBCalc predicts this property will get $153 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$38,133

Avg annual revenue

66%

Avg occupancy rate

$153

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

$60k

$85k

-$9,924

Profit

Revenue

$36,882

Operating Expenses

$18,475

Operating Income

$18,408

Mortgage & Taxes

$28,332

Profit (Cash Flow)

-$9,924

$100,850

Cash Investment

Down Payment

$84,000

Renos & Furnishing

$4,250

Closing Costs

$12,600

Total

$100,850

DSCR Ratio

Weak

0.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.84%

Cap Rate

4.38%

Return on Investment

6.74%

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

$19,934

Deductible property tax

$4,158

Your total deduction

$52,119

Your adjusted annual income

$150,000 - $52,119 = $97,881

Taxes on $97,881 (30%)

$29,364

Your old tax bill

$45,000

Your new tax bill

$29,364

Estimated tax savings

$15,636

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: -