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 Investment Analysis 51 W 53rd St

1 bed • 1 bath • 2 guests • $1,635,500

BNB

Calc

Annual Revenue

$25,136

Profit (Cash Flow)

-$102,137

Cap Rate

0.5%

Annual Revenue

$25,136

AirDNA projects $169/night at 73% occupancy ($45,060). Airbtics projects $111/night at 62% occupancy ($25,136). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $111 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,450$26,286$30,910$36,307
Occupancy47%64%77%100%
Nightly Rate$100$108$113$127

Return Metrics

-26.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$102,137-$204,274-$306,411-$408,549-$510,686-$1,021,372-$3,064,118
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,308,400$1,308,400$1,308,400$1,308,400$1,308,400$1,308,400$1,308,400
Down Payment$327,100$327,100$327,100$327,100$327,100$327,100$327,100
Property Appreciation$49,065$99,601$151,655$205,269$260,492$562,475$2,334,287
Total Return$1,582,427$1,530,827$1,480,743$1,432,220$1,385,306$1,176,602$905,669

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-26.84%

Cap Rate

0.5%

Return on Investment

-9.72%

property-location

51 W 53rd St Long Beach, California, 90805-5803

1 bed • 1 bath • 2 guests

Est. $7,845/mo

Agent

Inquire about this property

Contact Agent

$1,635,500

Zestimate

Long Beach

Guide

Zoning

Market

Guide


Laws


Market Data

$25,136

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $169/night at 73% occupancy ($45,060.15). Airbtics projects $111/night at 62% occupancy ($25,136).

Top 51% of comparables

Top 31% of comparables


-$102,137

Profit

Revenue

$25,136

Operating Expenses

$16,948

Operating Income

$8,188

Mortgage & Taxes

$110,326

Profit (Cash Flow)

-$102,137

$380,415

Cash Investment

Down Payment

$327,100

Renos & Furnishing

$4,250

Closing Costs

$49,065

Total

$380,415

DSCR Ratio

Weak

0.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-26.84%

Cap Rate

0.5%

Profit (Cummulative)

-$102,137

$1,308,400

$4,250

$49,065

$0

Total Gain

-$37,005

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

$77,623

Deductible property tax

$16,191

Your total deduction

$253,302

Your adjusted annual income

$150,000 - $253,302 = -$103,302


Taxes on -$103,302 (30%)

-$30,991

Your old tax bill

$45,000

Your new tax bill

-$30,991


Estimated tax savings

$75,991

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:

6,246 sqft

Year built:

1923

Size:

3,342 sqft

Type:

SFR

Parking:

-

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
82 W 49th St321,488-6,7781940$740,00028
25 E 52nd St21870-4,7921936$0-
5520 Locust Ave21879-3,2741938$0-
205 E Louise St211,190-6,1871948$760,00079
341 E 59th St11570-2,8851928$505,00048
415 E 51st St321,362-4,5282011$750,00033
76 W Del Amo Blvd21642-2,1761944$530,00055
276 E Morningside St331,799-2,2501990$725,00028
157 E 59th St321,163-6,0101947$700,00020
126 W Plymouth St522,219-6,2631956$650,000344

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 6,246 sqft
  • Building area: 3,342 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: LBR1N
  • Land Use: Residential
  • Parcel Number: 7132-011-022
  • Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $1,122,000
  • County Est. Land Value: -
  • Assessed Land Value: $765,000
  • County Est. Structure Value: -
  • Market Estimate: $1,030,188


🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service