BNBCalc Short Term Rental Investment Analysis 602 S Wilton Pl 303, Los Angeles, CA 90005

2 bed • 2 bath • 6 guests • $845,000

BNB

Calc

Annual Revenue

$63,794

Profit (Cash Flow)

-$15,181

Cap Rate

4.9%

Annual Revenue

$63,794

AirDNA projects $246/night at 71% occupancy ($63,793). Airbtics projects $260/night at 58% occupancy ($55,078). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,476	$50,193	$80,556	$101,665
Occupancy	44%	55%	74%	85%
Nightly Rate	$237	$245	$294	$312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique 2 Bed Townhome 10 min from Universal Studio	$53,498	$311	47%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (38)
x - Extended Calm & Cozy 2BD Townhome	$53,143	$330	44%	2	3	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Calm & Cozy 2 bed Townhome 10 min from Universal	$57,909	$293	54%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Centrally Located Historic Hollywood Cottage	$75,092	$238	78%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (286)
x-Extended Stay Unique 2 Bed Townhome by Universal	$24,834	$295	23%	2	3	30	$155	❌	❌	❌	Y / Y	⭐️ 5 (5)
NEW! LuXury High Rise/Parking Included! DTLA VIEW	$78,889	$251	84%	2	2	30	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (37)
Zen Haven: 3 Bed Escape, 10 Minutes from Universal	$38,103	$239	41%	2	3	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
CaLm & CoZy 2 Bed Townhome 10 min from Universal	$55,430	$237	63%	2	3	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cozy Central Oasis	$37,550	$180	57%	2	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
2BR Luxury Highrise Hollywood	$82,347	$230	97%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 3.6 (3)

Return Metrics

-7.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,180	-$30,361	-$45,542	-$60,722	-$75,903	-$151,806	-$455,420
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$676,000	$676,000	$676,000	$676,000	$676,000	$676,000	$676,000
Down Payment	$169,000	$169,000	$169,000	$169,000	$169,000	$169,000	$169,000
Property Appreciation	$25,350	$51,460	$78,354	$106,054	$134,586	$290,609	$1,206,036
Total Return	$855,169	$866,099	$877,812	$890,332	$903,683	$983,802	$1,595,616

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.55%

Cap Rate

4.94%

Return on Investment

9.19%

602 S Wilton Pl 303 Los Angeles, CA, 90005

2 bed • 2 bath • 6 guests

Purchase Price

Est. $4,053/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-19

Airbnb Investor Score

-$15,180

Annual Profit

4.9%

Cap Rate

-7.6%

Cash on Cash

$63,794

Annual Revenue

BNBCalc predicts this property will get $260 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$55,679

Avg annual revenue

58%

Avg occupancy rate

$260

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

$45k

$65k

$85k

-$15,181

Profit

Revenue

$63,794

Operating Expenses

$21,973

Operating Income

$41,820

Mortgage & Taxes

$57,001

Profit (Cash Flow)

-$15,181

$200,850

Cash Investment

Down Payment

$169,000

Renos & Furnishing

$6,500

Closing Costs

$25,350

Total

$200,850

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.55%

Cap Rate

4.94%

Return on Investment

9.19%

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

$40,105

Deductible property tax

$8,366

Your total deduction

$99,790

Your adjusted annual income

$150,000 - $99,790 = $50,210

Taxes on $50,210 (30%)

$15,063

Your old tax bill

$45,000

Your new tax bill

$15,063

Estimated tax savings

$29,937

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: -