BNBCalc Short Term Rental Rental Arbitrage Analysis 5321 Ocean, Hawthorne, CA, 90250

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$68,030

Profit (Cash Flow)

-$20,998

Cash on Cash Return

-237.3%

Annual Revenue

$68,030

AirDNA projects $400/night at 58% occupancy ($84,736). Airbtics projects $278/night at 67% occupancy ($68,030). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $278 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,481	$63,302	$103,840	$133,442
Occupancy	56%	64%	82%	90%
Nightly Rate	$214	$260	$336	$392

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Home w Yard + Playset in Quiet and Safe Area!	$93,381	$276	90%	3	2	30	$185	❌	❌	❌	Y / Y	⭐️ 5 (99)
Pool \| King Bd \| AC \| LAX \| SoFi \| Beaches	$71,818	$242	78%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (153)
House in Del Aire, SoFi,Intuit,Kia Forum,Beach,LAX	$82,536	$515	42%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (27)
spacious luxury (12mins from lax and near beaches)	$36,914	$164	57%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (192)
Luxury Home - 7mins LAX/Beach, 405/SoFi nearby	$70,307	$197	95%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (110)
Spacious home near LAX	$59,332	$264	60%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (256)
✅NEW Near: LAX✈️ SoFi🏈 Beaches🏝SpaceX🚀	$71,537	$203	93%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (198)
Chic 3BR for 8-10 Near LAX/Beach/SoFi, Games & TV+	$99,437	$324	82%	3	2	1	$77	❌	❌	✅	Y / Y	⭐️ 5 (67)
Gameroom \| Sofi Stadium \| Forum \| Backyard\| Large	$93,351	$392	61%	3	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (64)
Spacious 3BR/2BA Near LAX and Beaches	$119,556	$409	76%	3	2	14	$220	❌	❌	❌	Y / Y	⭐️ 5 (136)
Cheerful 3 bd/2bath close to LAX	$45,039	$256	47%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Executive House in the Heart of Los Angeles.	$64,651	$184	96%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (203)
Cali-Cool Casa \| LAX \| SOFI \| Beach \| Forum	$69,676	$220	82%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (59)
Relaxing Retreat	$47,110	$194	60%	3	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (41)
Rose Cranes-Beaches & LAX Airport nearby	$42,134	$149	74%	3	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.5 (165)
Modern Home, AC, Parking, Centrally Located- SoFi	$71,241	$215	87%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (87)
Charming 3BR+BigYard&BBQ, By LAX, SoFi, Dome, Kia	$108,511	$333	85%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (89)
Cozy Home, AC, Parking/LAX, SoFi, Disney, & Beach	$54,315	$161	87%	3	1.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (86)
Rams & Chargers Paradise: 5 Miles from SoFi & LAX	$58,194	$298	50%	3	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (27)
SoFi/SpaceX/CryptoForum/LAX/Beach Beautiful house	$67,253	$346	52%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Home minutes away from LAX,Beaches, Forum&Shopping	$61,626	$233	68%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (470)
LA Dream Home 3BD \| Walk to Sofi, Forum, Conv Cntr	$81,387	$254	84%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (79)
LA Family Home - Projector, Ping-Pong, Yard, Sofi	$59,760	$229	66%	3	3	2	$265	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
Sun Kissed Solace	$98,848	$326	79%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (91)
Commodious 3BR Brand New House LAX/SoFi/Kia/SpaceX	$86,401	$387	59%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (11)
Renovated 3Bed 1Bath house in Inglewood, CA	$43,055	$240	47%	3	1	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (47)
70s Style Inglewood Home W Fireplace Yard&Hot Tub	$86,028	$280	82%	3	1	3	$140	❌	✅	❌	Y / Y	⭐️ 5 (65)
Sophisticated big house SoFi/LAX	$73,489	$351	57%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Lax Adjusent Amazing 3 Bedroom	$57,841	$410	38%	3	2	7	$225	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
L.A.'s Best Summer Holiday Home	$77,371	$330	61%	3	2	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (21)
Luxury 3BR 3Bath House near Manhattan Beach/Sofi	$105,992	$378	74%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (50)
South Bay Stunner	$64,268	$191	90%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
Spacious 3Bedroom Apt close to LAX & Sofi Stadium*	$55,450	$246	58%	3	2	31	$150	✅	✅	❌	Y / Y	⭐️ 5 (15)
Private LA home 3BR 2ba 5 min LAX \| SoFi \| Crypto	$54,176	$267	51%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Spacious 3Bedroom Apt close to LAX & Sofi Stadium*	$55,446	$264	54%	3	2	31	$180	✅	✅	❌	Y / Y	⭐️ 3.5 (3)
Newly Renovated! - Near LAX, SoFi Stadium + More!	$48,883	$212	63%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
LAX, Beaches, LA Sports, SoFi Stadium, Disneyland	$35,317	$169	53%	3	2	3	$210	❌	❌	❌	Y / Y	⭐️ 5 (85)
Beautiful 3/2 Near Sofi SpaceX LAX/BCH Home	$88,543	$384	63%	3	2	14	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Brand new home near LAX, beach, LA, OC	$70,361	$238	76%	3	2	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)

Return Metrics

-237.26% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,997	-$41,995	-$62,992	-$83,990	-$104,987	-$209,975	-$629,927
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	-$20,997	-$41,995	-$62,992	-$83,990	-$104,987	-$209,975	-$629,927

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-237.26%

Payback Period Days

Return on Investment

-237.26%

5321 Ocean Unit 106 Hawthorne, California, 90250

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Hawthorne

Zoning

Laws

$68,030

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $400/night at 58% occupancy.Projected nightly rate is $278/night at 67% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$69,330

Avg annual revenue

67%

Avg occupancy rate

$278

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

$35k

$60k

$90k

$120k

-$20,998

Profit

Revenue

$68,030

Operating Expenses

$20,844

Operating Income

$47,186

Net Effective Rent

$68,184

Profit (Cash Flow)

-$20,998

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-237.26%

Payback Period Days