BNBCalc Short Term Rental Investment Analysis 585 N Rossmore Ave 507, Los Angeles, CA 90004

2 bed • 2 bath • 6 guests • $3,750

BNB

Calc

Annual Revenue

$55,809

Profit (Cash Flow)

$34,621

Cap Rate

930.0%

Annual Revenue

$55,809

AirDNA projects $191/night at 80% occupancy ($55,809). Airbtics projects $253/night at 65% occupancy ($60,064). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 80% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,318	$66,899	$93,720	$115,211
Occupancy	49%	65%	80%	92%
Nightly Rate	$192	$276	$315	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Oasis in LA's Larchmont Village	$86,284	$364	64%	2	2	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (12)
Centrally Located Historic Hollywood Cottage	$75,251	$244	79%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (293)
Hollywood Home w Rooftop w 360 Panoramic Views!	$72,121	$351	54%	2	3	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (22)
Blueground \| Hancock Park Pool, Gym, nr shops	$34,515	$205	46%	2	2	31	$515	✅	❌	✅	Y / Y	⭐️ 0 (0)
Hollywood DELUXE Suite \| Free Parking \| 2BR&2BT !	$65,155	$288	59%	2	2	2	$177	❌	❌	✅	Y / Y	⭐️ 4.6 (46)
CA Luxury Suite with Balcony\|2BD&2BT\|Free Parking	$46,202	$281	41%	2	2	1	$241	❌	❌	✅	Y / Y	⭐️ 4.4 (12)
DELUXE LA SUITE\|2BT&2BD\|Sanitized\|Free Parking!	$83,776	$276	80%	2	2	2	$177	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
CALIFORNIA Suite with Balcony\|2BD&2BT\|Free Parking	$34,028	$282	29%	2	2	1	$243	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
LUXURY PENTHOUSE Suite\|2BD\|Free Parking\|Sanitized!	$35,253	$223	41%	2	2	2	$187	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
DELUXE PENTHOUSE with Balcony\|2BT&2BD\|Free Parking	$61,146	$336	48%	2	2	1	$177	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
CA LUXURY PENTHOUSE Suite \| 2BR&2BT \| Free Parking	$82,092	$336	64%	2	2	1	$177	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Deluxe LA Suite with Balcony -2BR&2BT-Free Parking	$76,913	$284	70%	2	2	1	$248	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
DELUXE PENTHOUSE\|2BT&2BD\|Sanitized\|Free Parking!	$79,656	$361	58%	2	2	1	$177	❌	❌	✅	Y / Y	⭐️ 4.6 (30)
HollywoodDELUXE Suite w/Balcony\|Free Parkng\|2BR2BT	$33,650	$315	28%	2	2	2	$187	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
HOLLYWOOD PENTHOUSE\|2BD&2BT\|Free Parking\|Sanitized	$73,001	$328	59%	2	2	1	$177	❌	❌	✅	Y / Y	⭐️ 4.6 (26)
California Luxury Penthouse \|2BR&2BT\|Free Parking!	$101,402	$333	81%	2	2	1	$177	❌	❌	✅	Y / Y	⭐️ 4.6 (23)
Brand New2BR&2BT Suite w/Balcony	$84,492	$309	71%	2	2	4	$282	❌	❌	✅	Y / Y	⭐️ 5 (1)
CALIFORNIA Suite with Balcony\|2BD&2BT\|Free Parking	$43,437	$276	43%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
DELUXE LA SUITE\| 2BT&2BD \|Sanitized\| Free Parking!	$71,481	$315	62%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
HollywoodLUXURY Suite w/Balcony\|Free Parkng\|2BR2BT	$29,412	$287	28%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
DELUXE HUGE LA SUITE w/ Balcony\|2BT2BD\|FreeParking	$57,099	$293	50%	2	2	1	$187	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
CALIFORNIA PENTHOUSE Suite \|2BD&2BT\| Free Parking!	$85,985	$399	57%	2	2	1	$177	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
New 2 Bed 2 Bath House with Beautiful Backyard!	$27,592	$130	58%	2	2	30	$295	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Blueground \| Hancock Park, pool, gym, nr shops	$65,324	$194	92%	2	2	31	$515	✅	❌	✅	Y / Y	⭐️ 5 (1)
Luxury 2BR-2BT Suite w/Parking!	$95,611	$303	81%	2	2	4	$237	❌	❌	✅	Y / Y	⭐️ 0 (0)
EAST HOLLYWOOD, 2B/2B CONDO WITH VIEWS!!	$92,598	$253	100%	2	2	30	$155	❌	❌	✅	Y / Y	⭐️ 4.7 (63)
Luminous Hollywood Escape	$71,102	$184	92%	2	2	30	$150	❌	❌	❌	Y / N	⭐️ 5 (3)
Blueground \| Hollywood, lounge, nr 101 & 405	$69,279	$208	91%	2	2	31	$515	❌	❌	✅	Y / Y	⭐️ 5 (3)
Blueground \| Hollywood, pool, nr Larchmont Village	$30,964	$235	36%	2	2	31	$515	✅	❌	❌	Y / Y	⭐️ 0 (0)
East Hollywood - Melrose Living	$21,696	$78	76%	2	1	30	$155	❌	❌	✅	N / Y	⭐️ 3.6 (8)
Modern Hollywood Dream. 642	$60,849	$175	95%	2	1	31	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Modern Hollywood Apartment-644	$41,871	$143	80%	2	1	31	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Chic Hollywood Gated Townhouse by Universal	$93,452	$319	80%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
A Beautiful Designer Furnished Home /Best Location	$59,488	$189	86%	2	1	31	$95	❌	❌	❌	Y / Y	⭐️ 5 (124)
Melrose Charm-just 10 mins from Universal Studio	$69,611	$247	77%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (9)
Cozy 2Bd 2Ba Apt in Hollywood	$50,142	$137	100%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Garden Cottage	$35,748	$148	66%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Boutique One Bedroom Zen Apt near Larchmont!	$20,556	$72	78%	2	1	60	$0	❌	❌	❌	N / Y	⭐️ 4.8 (26)
Peaceful Bungalow in Larchmont Village	$22,225	$184	33%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (2)
Great Location! Larchmont Village near Hollywood.	$83,997	$255	90%	2	1	30	$55	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

470.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,621	$69,242	$103,863	$138,484	$173,105	$346,211	$1,038,633
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$36	$75	$117	$161	$208	$489	$3,000
Down Payment	$750	$750	$750	$750	$750	$750	$750
Property Appreciation	$112	$228	$347	$470	$597	$1,289	$5,352
Total Return	$35,520	$70,296	$105,078	$139,866	$174,661	$348,740	$1,047,735

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

470.23%

Cap Rate

929.97%

Return on Investment

472.26%

585 N Rossmore Ave 507 Los Angeles, CA, 90004

2 bed • 2 bath • 6 guests

Purchase Price

Est. $18/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

9550

Airbnb Investor Score

$34,621

Annual Profit

930.0%

Cap Rate

470.2%

Cash on Cash

$55,809

Annual Revenue

BNBCalc predicts this property will get $253 per night with 65% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

$60,611

Avg annual revenue

65%

Avg occupancy rate

$253

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

$20k

$45k

$75k

$100k

$34,621

Profit

Revenue

$55,809

Operating Expenses

$20,935

Operating Income

$34,874

Mortgage & Taxes

$253

Profit (Cash Flow)

$34,621

$7,363

Cash Investment

Down Payment

$750

Renos & Furnishing

$6,500

Closing Costs

$113

Total

$7,363

DSCR Ratio

Strong

137.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

470.23%

Cap Rate

929.97%

Return on Investment

472.26%

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

$178

Deductible property tax

$37

Your total deduction

-$33,353

Your adjusted annual income

$150,000 - -$33,353 = $183,353

Taxes on $183,353 (30%)

$55,006

Your old tax bill

$45,000

Your new tax bill

$55,006

Estimated tax savings

-$10,006

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -