BNBCalc Short Term Rental Cohost Analysis 4819 W 137th St

1 bed • 1 bath • 4 guests • $792,200

BNB

Calc

Owner income

$23,821

Per year

This Airbnb could earn an additional

$956

Per month vs a Long-Term Rental

Annual Revenue range

$40,593 - $58,548

Annual Revenue

$34,030

AirDNA projects $147/night at 72% occupancy ($38,657). Airbtics projects $121/night at 77% occupancy ($34,029). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 77% occupancy rate, $121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,060	$40,593	$44,783	$58,548
Occupancy	66%	85%	86%	98%
Nightly Rate	$107	$121	$132	$152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jones Surf Shack South Bay	$34,726	$123	72%	1	0	4	$89	❌	❌	❌	N / Y	⭐️ 5 (77)
By LAX & the beaches.	$43,984	$119	98%	1	2	2	$30	❌	❌	❌	N / Y	⭐️ 5 (335)
#11 Couples Getaway NearSofi LAX Cal KingBed	$26,302	$133	49%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 4.5 (110)
Dubois House	$44,754	$131	85%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.7 (221)
Earthy, BOHO Living+Outdoor Space+W/D by LAX, SOFI	$49,673	$150	85%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (152)
Calming Retreat+Patio+W/D+ Parking by LAX, SOFI	$55,481	$170	86%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (117)
Bright Cozy Stay by Beach Cities, 405, and LAX	$31,434	$89	87%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (59)
Hawthorne Hangout by SoFi, Forum, Beaches & LAX	$25,499	$107	53%	1	1	1	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
Charming Getaway	$28,598	$108	64%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (91)
Cozy Den with Private Entrance \| LAX, SoFi & Beach	$35,032	$88	98%	1	1	1	$39	❌	❌	❌	Y / Y	⭐️ 5 (180)

4819 137th St Hawthorne, California, 90250-6524

1 bed • 1 bath • 4 guests

Inquire about this property

Contact Agent

Hawthorne

Zoning

Laws

$34,030

Annual Revenue

BNBCalc predicts this property will get $121 per night with 77% occupancy, putting it in the top 39% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$37,548

Avg annual revenue

77%

Avg occupancy rate

$121

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

$35k

$45k

$55k

$6,806

Profit

Revenue

$34,030

Cleaning

$5,203

Cohost commission

$6,806

Owner payout

$23,821

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,287 sqft

Year built:

1952

Size:

991 sqft

Type:

SFR

Parking:

Heating:

FLOOR/WALL FURNACE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
4875 W 135th St	2	1	819	-	5,281	1951	$700,000	34
4817 W 130th St	2	2	1,520	-	5,283	1947	$1,225,000	35
5030 W 140th St	3	2	1,272	-	5,614	1959	$1,160,000	19
5021 W 134th St	2	1	816	-	6,336	1941	$0	-
5022 W 140th St	3	2	1,692	-	5,594	1959	$1,240,000	33
5154 W 134th St	3	2	1,682	-	6,074	1968	$1,155,000	46
4877 W 134th St	3	1	996	-	5,283	1947	$890,000	33
4870 W 133rd St	2	1	1,089	-	5,283	1951	$1,035,000	159
4857 W 132nd St	2	1	820	-	5,283	1947	$749,000	-
5146 W 134th Pl	4	2	1,822	-	5,305	1964	$1,250,000	91

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 5,287 sqft

Building area: 991 sqft

Garage: No

Heating: Floor/wall furnace

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: LCR1YY

Land Use: Residential

Parcel Number: 4147-004-036

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $728,280

County Est. Land Value: -

Assessed Land Value: $582,624

County Est. Structure Value: -

Market Estimate: $970,834

Sale history

Date	Sale Price	% Financed	Buyer
09/21/20	$700,000	94%	Silva Kevin M D
02/24/05	$439,000	57%	Leonardo Marin, Nancy Marin
Invalid Date	$134,000	98%	Steve A Marschke
Invalid Date	$0	0%	E Fred Campbell Jr.
Invalid Date	$0	0%	Campbell Virginia C Decd Est Of
Invalid Date	$150,000	0%	Bill K Gray, Kath Gray

Ownership

Name: Kevin M Da Silva

Owner Occupied: Yes

Owner Mailing Address: 4819 W 137th St, Hawthorne, Ca 90250

Years Owned: 43

Home Equity: $281,500

Mortgage Balance Remaining: $659,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Richard Henry Dana Middle School with 9/10 star rating