BNBCalc Short Term Rental Investment Analysis 5585 E Pacific Coast Hwy 132, Long Beach, CA, 90804

1 bed • 1 bath • 3 guests • $367,400

BNB

Calc

Annual Revenue

$46,295

Profit (Cash Flow)

$1,813

Cap Rate

7.2%

Annual Revenue

$46,295

AirDNA projects $177/night at 72% occupancy ($46,546). Airbtics projects $169/night at 75% occupancy ($46,294). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 75% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,042	$47,286	$64,324	$75,236
Occupancy	66%	77%	86%	95%
Nightly Rate	$146	$163	$197	$207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
That Yellow Door Beach Bungalow	$52,103	$144	93%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (107)
Stroll to the Beach in Belmont Shore from a Bohemian Getaway	$62,041	$198	78%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (561)
Spacious Studio/Private Backyard	$41,844	$167	66%	1	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (121)
Belmont Bungalow - Fresh, Bright & Relaxing	$60,259	$162	95%	1	1	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (229)
URBAN MODERN STYLE 2nd Story Guest House	$63,991	$207	84%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (266)
Custom Craftsman With Hot Tub Close to Ocean	$60,203	$177	92%	1	1	2	$75	❌	✅	✅	Y / Y	⭐️ 5 (564)
Gorgeous Water Front Belmont Shores Getaway!	$38,817	$251	41%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (162)
Belmont Shore/Beach/2nd Street/ 1 Bedroom Getaway!	$48,755	$173	74%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (236)
Walk to the Beach From a Charming Guest House	$46,325	$146	85%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (626)
Walk to Restaurants, Nightlife and a Dog-Friendly Beach	$50,876	$141	95%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (204)
"Harry's Hideaway"	$52,469	$165	85%	1	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (93)
Termino Treasure\|Walk to the Beach & Shops\|Parking	$47,053	$140	86%	1	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (93)
Ocean Breeze	$52,024	$161	85%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (64)
Guest Suite in Art Deco Mansion by the Beach	$44,119	$180	66%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (49)
1930s Corner Grocery Store Turned Remodeled Home	$42,720	$156	70%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (296)
Steps to Two Beaches,Private Suite in BelmontShore	$25,936	$89	73%	1	1	3	$110	❌	❌	✅	N / N	⭐️ 4.7 (54)
Just Beachy On The Bay, Belmont Shores	$45,579	$207	57%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.7 (349)
The Tiny Tiki- 2 blocks to the beach	$38,582	$147	70%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (267)
Belmont Shore Beach Bungalow, walk to beaches!	$46,509	$198	63%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (81)
Modern Long Beach Bungalow Pet AllowedA/C	$44,083	$159	70%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (37)
Naples private retreat	$27,492	$217	30%	1	1	3	$85	❌	❌	❌	N / N	⭐️ 5 (17)
"Casa Covina Long Beach, Heart of Belmont Shore!	$46,342	$203	62%	1	1	5	$125	❌	❌	✅	Y / Y	⭐️ 5 (45)
Hidden Jewel in Belmont Shores	$56,281	$171	86%	1	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (208)
Beautiful unit in the heart of Belmont Shores !	$38,480	$204	51%	1	1	3	$100	❌	❌	❌	N / N	⭐️ 5 (11)
1920 Calif Bungalow by the Sea 113 1/2 Argonne Ave	$53,336	$173	83%	1	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (342)
Oceanfront Belmont Shore Coastal Lux nearby Disney	$45,821	$154	73%	1	1	1	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (96)
BelmontShoresBH - A	$70,511	$200	95%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (204)
Spanish Style Apartment two blocks to the Beach	$46,974	$157	80%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (268)
Apartment near downtown/cruiseports/beaches	$32,361	$124	66%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
#Beachside Rustic Getaway LocationLocationLocation	$40,065	$140	76%	1	1	3	$115	❌	❌	❌	N / Y	⭐️ 5 (169)
Bright Fresh Cottage...Walk to Bay & 2nd Street!	$45,045	$146	83%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (162)
Bright & Airy 1 Bedroom by the Beach	$52,921	$188	74%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 4.8 (23)
Walk to the great beaches of Belmont Shore!	$25,848	$74	93%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (91)
Modern Condo Near the Beach	$57,711	$160	96%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (51)
New Beach Bungalow in the Shore!	$50,610	$197	69%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (30)
The Belle-Mont	$34,837	$149	57%	1	1	1	$130	❌	❌	❌	N / Y	⭐️ 5 (70)
Boutique Beach Apartment	$55,672	$172	84%	1	1	1	$110	❌	❌	❌	N / Y	⭐️ 5 (37)
Belmont Shore: Casita Granada	$54,109	$154	96%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Cozy Treetop Hideaway: Guests Love Our Location!	$51,949	$143	98%	1	1	3	$80	❌	❌	❌	N / Y	⭐️ 5 (178)
Elegant with spectacular view & steps to so much.	$55,378	$267	55%	1	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (58)

Return Metrics

2.04% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,812	$3,625	$5,438	$7,250	$9,063	$18,127	$54,381
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$293,920	$293,920	$293,920	$293,920	$293,920	$293,920	$293,920
Down Payment	$73,480	$73,480	$73,480	$73,480	$73,480	$73,480	$73,480
Property Appreciation	$11,022	$22,374	$34,067	$46,111	$58,517	$126,354	$524,376
Total Return	$380,234	$393,400	$406,906	$420,762	$434,980	$511,882	$946,157

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.04%

Cap Rate

7.23%

Return on Investment

18.52%

5585 E Pacific Coast Hwy Long Beach, California, 90804

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,762/mo

Inquire about this property

Contact Agent

$367,400

Zestimate

Long Beach

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$1,812

Annual Profit

7.2%

Cap Rate

2.0%

Cash on Cash

$46,295

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $177/night at 72% occupancy ($46,546.69). Airbtics projects $169/night at 75% occupancy ($46,294).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$47,650

Avg annual revenue

75%

Avg occupancy rate

$169

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

$40k

$55k

$70k

$1,813

Profit

Revenue

$46,295

Operating Expenses

$19,698

Operating Income

$26,596

Mortgage & Taxes

$24,784

Profit (Cash Flow)

$1,813

$88,752

Cash Investment

Down Payment

$73,480

Renos & Furnishing

$4,250

Closing Costs

$11,022

Total

$88,752

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.04%

Cap Rate

7.23%

Return on Investment

18.52%

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

$17,437

Deductible property tax

$3,637

Your total deduction

$77,523

Your adjusted annual income

$150,000 - $77,523 = $72,477

Taxes on $72,477 (30%)

$21,743

Your old tax bill

$45,000

Your new tax bill

$21,743

Estimated tax savings

$23,257

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:

3.39 sqft

Year built:

1970

Size:

597 sqft

Type:

CONDO

Parking:

Heating:

Radiant

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: 3.39 sqft

Building area: 597 sqft

Garage: Yes

Heating: Radiant

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Wall/Window Unit(s)

View: None

Parking: Assigned

Amenities: Dishwasher, Free-Standing Range, Refrigerator

Price per square foot: $615

Lot Info

Zoning: -

Land Use: -

Parcel Number: 7240025055

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $379,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $367,400

Schools

Middle School: Stanford Middle School with 8/10 star rating
High School: Wilson High School with 6/10 star rating