BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4215 Gilman Rd, El Monte, CA, 91732

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$62,281

Profit (Cash Flow)

$6,377

Cash on Cash Return

74.1%

Annual Revenue

$62,281

AirDNA projects $217/night at 75% occupancy ($59,443). Airbtics projects $185/night at 70% occupancy ($47,299). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 84% occupancy rate, $203 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,464$47,305$65,728$80,110
Occupancy55%71%84%89%
Nightly Rate$149$174$203$231

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Your Second Home

No image available

$56,142
$175
85%
32.53$170❌❌✅Y / Y⭐️ 5 (270)
Modern Remodeled Bright 3-Bedroom 2-Bath House

No image available

$38,191
$136
71%
321$150❌❌✅Y / Y⭐️ 4.5 (49)
Sophiscated Modern Newly Remodeled 3Bedroom House

No image available

$49,991
$184
70%
321$150❌❌✅Y / Y⭐️ 4.5 (56)
Relaxing, Cozy, Private Home, Large Front Yard

No image available

$28,618
$146
50%
322$189❌❌❌Y / Y⭐️ 4.5 (36)
Spacious 3BR Modern Home in LA Perfect for Family

No image available

$54,642
$172
81%
325$189❌❌✅Y / Y⭐️ 5 (116)
Stylish LA House 3B/2B W/Self Check-In Near DTLA

No image available

$48,939
$168
78%
3214$120❌❌❌Y / Y⭐️ 5 (169)
Comfortable new home in El Monte

No image available

$30,410
$150
50%
321$148❌❌❌Y / Y⭐️ 4.5 (107)
Cozy & Modern LA Home *27 miles from Disneyland

No image available

$43,319
$131
86%
31.52$80❌❌❌Y / Y⭐️ 5 (91)
Luxury Spacious Home w/ indoor patio & 3 bedrooms

No image available

$38,338
$166
53%
322$180❌❌✅Y / Y⭐️ 5 (84)
Pool and Organic Orchard | 3Br Hidden Gem

No image available

$60,038
$176
89%
322$150✅❌❌Y / Y⭐️ 4.5 (77)
PrivateHOUSE,3Bd1king2Queen w/kitchen,patio,BBQ,Ac

No image available

$51,458
$187
68%
311$149❌❌❌Y / Y⭐️ 5 (88)
Brand New 3 Bdrm 2.5 Bath Fully Furnished House

No image available

$62,943
$177
95%
32.52$140❌❌❌Y / Y⭐️ 5 (143)
Quiet Suburb Escape: Spacious Entire Home in LA

No image available

$41,842
$194
58%
323$110❌❌❌N / Y⭐️ 5 (67)
Sunlit Soiree Hideaway • BBQ

No image available

$44,703
$141
83%
325$170❌❌❌Y / Y⭐️ 5 (76)
3BR/3BA Townhouse in El Monte

No image available

$35,678
$161
52%
3330$250❌❌✅Y / Y⭐️ 4.7 (16)
3BR House Close to Everywhere

No image available

$44,978
$168
70%
31.52$120❌❌❌Y / Y⭐️ 4.5 (87)
Beautifully Renovated Home with 3B2B

No image available

$44,428
$203
57%
323$159❌❌❌Y / Y⭐️ 4.8 (51)
Cozy Home of Arcadia City Central

No image available

$51,467
$132
96%
322$220❌❌❌Y / Y⭐️ 5 (94)
休閒名墅 cozy vacation home in gated community

No image available

$60,449
$208
77%
32.52$150❌❌❌Y / Y⭐️ 5 (291)
A big and comfortable Home

No image available

$36,746
$132
70%
321$160❌❌❌Y / Y⭐️ 5 (52)
Southern Cali Cozy & Bright Newly Remodeled Home

No image available

$75,352
$301
63%
312$150❌❌❌Y / Y⭐️ 4.5 (8)
Luxury oasis house in baldwin park.

No image available

$122,365
$368
88%
331$200❌❌✅Y / Y⭐️ 5 (76)
Newly remodeled 3 B 2 B Lovely house 1700Sqft

No image available

$66,526
$248
71%
323$238❌❌❌Y / Y⭐️ 5 (36)
El Monte Casita (sleeps 8) 三房兩浴

No image available

$58,787
$194
80%
325$200❌❌❌Y / Y⭐️ 5 (115)
"Amazing and Beautiful Pool Home"

No image available

$63,305
$230
71%
332$269✅❌✅Y / Y⭐️ 5 (48)
Relax in Comfort: 3B1B House w/ Spacious Backyard

No image available

$49,382
$141
89%
312$150❌❌❌Y / Y⭐️ 5 (34)
Neat 3B1B Front House with Pool 中/英

No image available

$40,265
$207
51%
312$165✅❌❌Y / Y⭐️ 5 (92)
Modern Home in Baldwin Park

No image available

$58,449
$299
52%
322$200❌❌❌Y / Y⭐️ 5 (17)
Stunning 3BR House Near SGV

No image available

$70,642
$226
84%
323$130❌❌✅Y / Y⭐️ 5 (46)
Spacious Entire Home in LA's Peaceful Neighborhood

No image available

$36,029
$203
48%
323$110❌❌❌N / Y⭐️ 5 (151)
Spacious private house with 3 bdrms (美國洛杉磯東區3卧室民宿)

No image available

$60,266
$167
98%
323$110❌❌❌Y / Y⭐️ 5 (272)
Modern Spacious Home w/ 3 rooms

No image available

$44,226
$192
56%
322$180❌❌✅N / Y⭐️ 5 (69)
The Front House Sanctuary in the Suburbs

No image available

$49,688
$144
86%
315$150❌❌❌Y / Y⭐️ 4.5 (79)
The Blue Door

No image available

$76,815
$225
92%
323$150❌✅❌Y / Y⭐️ 5 (84)
Tiny LA Blue | 3BR | Pool & Orchard!

No image available

$55,215
$174
83%
321$150✅❌❌Y / Y⭐️ 4.7 (22)
Entirehouse/2-8people/3brs/4Qbed/2baths/TV

No image available

$39,812
$184
54%
32.51$180❌❌✅Y / Y⭐️ 4.5 (43)
Newly Built Cozy, Clean, and Lovely Retreat

No image available

$38,104
$133
70%
322$150❌❌❌Y / Y⭐️ 5 (34)
Cozy Retreat in El Monte, CA

No image available

$25,475
$164
40%
321$175❌❌❌Y / N⭐️ 4.2 (11)
SGV Private New 3B2B Big Yard

No image available

$47,776
$158
73%
321$220❌❌✅Y / Y⭐️ 5 (31)
La Puente Cozy and Colorful Home 3Bed, 1Bath

No image available

$29,155
$147
51%
311$130❌❌❌Y / Y⭐️ 4.8 (147)

Return Metrics

74.14% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,376$12,753$19,130$25,507$31,884$63,768$191,304
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$6,376$12,753$19,130$25,507$31,884$63,768$191,304

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

74.14%

Payback Period Days

492

Return on Investment

74.14%

property-location

4215 Gilman Rd El Monte, California, 91732

3 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

El Monte

Zoning


Laws

$62,281

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 75% occupancy.Projected nightly rate is $185/night at 70% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$50,773

Avg annual revenue

70%

Avg occupancy rate

$185

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

$25k

$55k

$90k

$125k

Sign up to see the data on 40 all comparables

$6,377

Profit

Revenue

$62,281

Operating Expenses

$20,097

Operating Income

$42,185

Net Effective Rent

$35,808

Profit (Cash Flow)

$6,377

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

74.14%

Payback Period Days

492