BNBCalc Short Term Rental Investment Analysis 4647 Willis Ave 306, Sherman Oaks, CA 91403

2 bed • 1 bath • 6 guests • $599,000

BNB

Calc

Annual Revenue

$75,982

Profit (Cash Flow)

$12,017

Cap Rate

8.8%

Annual Revenue

$75,982

AirDNA projects $140/night at 81% occupancy ($41,418). Airbtics projects $293/night at 71% occupancy ($75,981). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $293 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,950	$68,465	$110,154	$169,142
Occupancy	60%	75%	84%	90%
Nightly Rate	$192	$244	$350	$503

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Secluded Villa with Pool, Spa, Views, Gardens	$102,614	$307	90%	2	1	3	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (286)
Tranquil Hillside House with Deck & Fire Pit	$78,997	$343	61%	2	2	4	$110	❌	❌	❌	Y / Y	⭐️ 5 (176)
Charming Sherman Oaks house	$67,213	$243	71%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Cozy Private House In The Heart of Sherman Oaks	$76,796	$275	76%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (152)
Peaceful House in Studio City with Private Garden	$67,723	$212	83%	2	1	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (310)
Nestled within Hollywood Hills in Studio City	$120,215	$376	85%	2	1	2	$175	❌	❌	❌	Y / N	⭐️ 5 (65)
PICTURE PERFECT minutes to UNIVERSAL & HOLLYWOOD	$132,665	$431	83%	2	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (65)
Bohemian Bungalow with a private pool	$64,006	$190	88%	2	1	2	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (235)
Bohemian style bungalow with a private pool	$61,217	$190	84%	2	1	2	$150	✅	✅	✅	Y / Y	⭐️ 4.7 (116)
Designer Home Universal hot tub fire pit	$80,795	$300	71%	2	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Keep Cool in the Poolside Shade at a Charming Encino House	$89,451	$319	76%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (438)
Nearby Noble - Private, Centrally Located Home	$59,965	$178	87%	2	1	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Bright Comfortable Home in Van Nuys	$58,802	$220	70%	2	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
ZenBnB: 2Bed Guesthouse near Universal w/ Pool+Spa	$83,564	$249	91%	2	1	4	$175	✅	✅	❌	N / Y	⭐️ 5 (106)
Midcentury Modern home with tons of Natural light!	$72,079	$249	77%	2	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (129)
SuperHost Central Cozy Home W/ Hot Tub	$47,772	$255	49%	2	1	30	$200	❌	✅	✅	Y / Y	⭐️ 5 (35)
NoHo Escape	$50,666	$202	66%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Private Quiet Comfortable House	$38,922	$116	89%	2	1	2	$90	❌	✅	✅	N / N	⭐️ 4.8 (49)
Entire Cozy 2 BR House & huge yard in the Valley!	$61,071	$195	84%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Beautiful Luxury Condo minutes from Hollywood Blvd	$61,306	$204	80%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
A Starr in Studio City! Minutes from Hollywood	$67,040	$219	82%	2	2	30	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
2 BR Mediterranean Oasis Sleeps 6!	$158,188	$451	95%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (260)
Beautiful, Modern Studio City Pool Home	$105,924	$374	74%	2	3	3	$325	✅	✅	✅	Y / Y	⭐️ 5 (19)
Palazzo De Corteen	$50,078	$143	88%	2	3	1	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
Los Angeles 2 bedrooms	$52,859	$193	74%	2	1	30	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Scandinavian Home (Bel Air+UCLA+Beverly Hills)	$126,359	$488	70%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
Hollywood Hills/Sunset Strip/Amazing Views/House	$57,363	$246	60%	2	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Recently updated 2 br in the heart of Sherman Oaks	$36,124	$105	94%	2	1	30	$0	❌	❌	❌	Y / N	⭐️ 4.8 (13)
Explore Canyon Trails from a House in Trendy Sherman Oaks	$24,741	$169	40%	2	2	30	$205	❌	❌	✅	Y / Y	⭐️ 4.8 (142)
Cheerful, Bright Home with Charming Private Yard	$145,915	$404	98%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (10)
Home in LA	$29,190	$145	55%	2	2	30	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
Seabury Sunrise	$70,097	$228	84%	2	2	31	$195	❌	✅	❌	Y / Y	⭐️ 4.9 (25)
Designer Modern House by Beverly Hills Hotel	$161,834	$783	56%	2	3	30	$248	❌	✅	❌	Y / Y	⭐️ 5 (60)
Stylish & Luxury 2 King Bed apartment.	$23,223	$141	45%	2	2	30	$250	✅	❌	✅	Y / Y	⭐️ 4.7 (51)
Enchanting Mediterranean Sherman Oaks Villa	$49,271	$254	53%	2	2	30	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Newly Renovated Home in Trendy Sherman Oaks	$51,458	$190	74%	2	2	30	$225	❌	❌	✅	Y / Y	⭐️ 5 (38)
Los Angeles Private and Peaceful Home Sherman Oaks	$43,536	$195	61%	2	1	30	$195	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

8.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,017	$24,034	$36,052	$48,069	$60,087	$120,174	$360,523
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200
Down Payment	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800
Property Appreciation	$17,970	$36,479	$55,543	$75,179	$95,405	$206,005	$854,930
Total Return	$628,987	$659,513	$690,595	$722,249	$754,492	$925,180	$1,814,453

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.34%

Cap Rate

8.75%

Return on Investment

24.9%

4647 Willis Ave 306 Sherman Oaks, CA, 91403

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,873/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$12,017

Annual Profit

8.8%

Cap Rate

8.3%

Cash on Cash

$75,982

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $140/night at 81% occupancy ($41,418.66). Airbtics projects $293/night at 71% occupancy ($75,981).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$73,636

Avg annual revenue

71%

Avg occupancy rate

$293

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

$70k

$115k

$165k

$12,017

Profit

Revenue

$75,982

Operating Expenses

$23,558

Operating Income

$52,424

Mortgage & Taxes

$40,407

Profit (Cash Flow)

$12,017

$144,020

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$6,250

Closing Costs

$17,970

Total

$144,020

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.34%

Cap Rate

8.75%

Return on Investment

24.9%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$117,126

Your adjusted annual income

$150,000 - $117,126 = $32,874

Taxes on $32,874 (30%)

$9,862

Your old tax bill

$45,000

Your new tax bill

$9,862

Estimated tax savings

$35,138

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: -