BNBCalc Short Term Rental Investment Analysis 535 N Harper Ave, Los Angeles, CA 90048

4 bed • 2 bath • 12 guests • $2,295,000

BNB

Calc

Annual Revenue

$286,775

Profit (Cash Flow)

$81,001

Cap Rate

10.3%

Annual Revenue

$286,775

AirDNA projects $1,454/night at 54% occupancy ($286,774). Airbtics projects $1,014/night at 57% occupancy ($211,103). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $1,454 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$102,942	$230,851	$352,153	$491,166
Occupancy	42%	58%	72%	84%
Nightly Rate	$662	$1,071	$1,305	$1,564

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury VERY LUCKY Mansion/No parties allowed	$295,203	$1,789	43%	4	7	1	$350	✅	✅	✅	Y / Y	⭐️ 4.8 (155)
Modern Moroccan Pool Paradise near WEHO/Bev Center	$278,463	$942	80%	4	4	3	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (240)
Family Home Near the Grove & West Hollywood	$99,560	$469	58%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
4B West Hollywood Retreat \| Magical Zen Outdoor	$170,897	$692	63%	4	3	2	$500	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Beautiful Gated Villa	$116,531	$527	57%	4	2	31	$450	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Lux Spanish Style Mansion 4BD+BA Jacuzzi,Dog House	$201,559	$695	76%	4	4	1	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (60)
Los Angeles retreat with pool and outdoor areas	$206,589	$1,065	53%	4	4	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (18)
Weho House	$89,596	$340	72%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Villa California: WeHo Modern Luxury w/ Pool & Spa	$290,276	$1,412	54%	4	3	31	$590	✅	✅	✅	Y / Y	⭐️ 5 (40)
Crescent Heights: Modern WeHo Paradise with Pool	$360,365	$1,212	79%	4	5	2	$550	✅	✅	✅	Y / Y	⭐️ 4.8 (22)
Modern Resort on Melrose \|Pool & Spa\|Gym\|Rooftop	$242,113	$1,240	51%	4	5	2	$550	✅	✅	❌	Y / Y	⭐️ 5 (25)
Incredible Modern Mansion, Heart of Los Angeles	$331,757	$1,054	86%	4	6	3	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (18)
Best Location In Los Angeles	$109,822	$513	50%	4	2	2	$350	❌	✅	✅	Y / Y	⭐️ 4.7 (21)
3 BR with Free Parking Near Sofitel Beverly Hills	$294,548	$1,191	67%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Orlando: Modern WeHo Villa with Pool Deck & Cabana	$327,498	$1,522	57%	4	5	2	$590	✅	✅	❌	Y / Y	⭐️ 5 (10)
Chic WeHo 3/2 Spanish Revival with 1/1 Guest House	$203,136	$800	69%	4	4	30	$350	✅	❌	❌	Y / Y	⭐️ 5 (2)
Stylish Hollywood Villa w/ Pool+Parking+BBQ	$121,000	$528	62%	4	2	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (8)
Luxury Paradise - Modern 4Bdr Hollywood Hills Home	$262,818	$1,122	64%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stunning home in heart of Weho w/Rooftop Spa!	$297,365	$824	95%	4	4	3	$450	❌	✅	❌	Y / Y	⭐️ 5 (3)
Beverly Grove Spanish 4BR 3BA HM	$75,521	$543	38%	4	3	3	$450	❌	❌	✅	Y / Y	⭐️ 5 (2)
Beverly Grove Home w Heated Pool + Guest House	$91,437	$301	83%	4	4	30	$600	✅	✅	✅	Y / Y	⭐️ 5 (4)
Luxury Modern Pool Villa	$180,666	$1,250	39%	4	6	30	$300	✅	✅	✅	Y / Y	⭐️ 0 (0)
Modern 4 Bedroom w/Pool & Spa	$405,241	$1,624	66%	4	5	3	$750	✅	✅	❌	Y / Y	⭐️ 5 (6)
Luxurious Mansion, in the Heart of WeHo/Bev Hills	$346,870	$1,199	75%	4	5	1	$400	✅	✅	✅	Y / Y	⭐️ 5 (4)
Gorgeous Modern Mansion, Heart of Los Angeles	$338,184	$1,100	84%	4	6	3	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Stylish 4BR 3.5BA House w/ Pool	$206,440	$956	59%	4	4	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
4BR Melrose Pool Villa w/ Free Parking and Hot Tub	$297,100	$1,561	50%	4	4	1	$500	✅	✅	✅	Y / Y	⭐️ 5 (1)
Modern Gated Villa w/pool+BBQ+parking	$128,832	$550	64%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
WeHo meets Melrose Arts District	$252,167	$689	98%	4	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (24)
Stunning GATED VILLA (PRIME) Los Angeles	$185,636	$583	87%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
West Hollywood Contemporary Retreat	$186,198	$1,293	38%	4	5	4	$595	✅	✅	✅	Y / Y	⭐️ 5 (2)
Modern Luxury Home \| Indoor-Outdoor \| Pool and Spa	$290,213	$1,344	58%	4	4	31	$590	✅	✅	❌	Y / Y	⭐️ 5 (4)
"Chic 4-Bed, West Hollywood: 15% Off Now!"	$159,933	$1,078	39%	4	6	30	$695	✅	✅	✅	Y / Y	⭐️ 5 (3)
Classy 4BR Pool Villa w/ Hot Tub	$156,822	$824	52%	4	4	1	$400	✅	✅	✅	Y / Y	⭐️ 0 (0)

Return Metrics

15.04% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$81,000	$162,001	$243,002	$324,003	$405,003	$810,007	$2,430,022
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,836,000	$1,836,000	$1,836,000	$1,836,000	$1,836,000	$1,836,000	$1,836,000
Down Payment	$459,000	$459,000	$459,000	$459,000	$459,000	$459,000	$459,000
Property Appreciation	$68,850	$139,765	$212,808	$288,042	$365,534	$789,288	$3,275,567
Total Return	$2,444,850	$2,596,767	$2,750,810	$2,907,045	$3,065,537	$3,894,295	$8,000,590

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.04%

Cap Rate

10.27%

Return on Investment

32.02%

535 N Harper Ave Los Angeles, CA, 90048

4 bed • 2 bath • 12 guests

Purchase Price

Est. $11,008/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$81,000

Annual Profit

10.3%

Cap Rate

15.0%

Cash on Cash

$286,775

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,454/night at 54% occupancy.Projected nightly rate is $1,014/night at 57% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$205,771

Avg annual revenue

57%

Avg occupancy rate

$1,014

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

$50k

$165k

$280k

$405k

$81,001

Profit

Revenue

$286,775

Operating Expenses

$50,961

Operating Income

$235,814

Mortgage & Taxes

$154,813

Profit (Cash Flow)

$81,001

$538,350

Cash Investment

Down Payment

$459,000

Renos & Furnishing

$10,500

Closing Costs

$68,850

Total

$538,350

DSCR Ratio

Strong

1.52

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.04%

Cap Rate

10.27%

Return on Investment

32.02%

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

$108,923

Deductible property tax

$22,720

Your total deduction

$147,810

Your adjusted annual income

$150,000 - $147,810 = $2,190

Taxes on $2,190 (30%)

$657

Your old tax bill

$45,000

Your new tax bill

$657

Estimated tax savings

$44,343

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -