BNBCalc Short Term Rental Investment Analysis 6119 Haas Ave, Los Angeles, CA 90047

3 bed • 2 bath • 9 guests • $665,000

BNB

Calc

Annual Revenue

$65,444

Profit (Cash Flow)

-$1,602

Cap Rate

6.5%

Annual Revenue

$65,444

AirDNA projects $289/night at 62% occupancy ($65,444). Airbtics projects $255/night at 64% occupancy ($59,607). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $289 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,462	$55,836	$84,582	$139,389
Occupancy	56%	66%	76%	84%
Nightly Rate	$184	$225	$292	$441

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
WindsorHills Retreat Backyard Oasis/SOFI LAX BEACH	$60,671	$256	62%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (72)
3 bed/2 bath home (up to 8 guests) Plz read 4 more	$39,394	$218	49%	3	2	30	$135	❌	❌	❌	Y / Y	⭐️ 5 (194)
SoFi-Stadium 3-Beds+ Pool-table Home!	$63,923	$479	36%	3	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (25)
Park Mesa Heights Oasis	$54,202	$281	52%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
*Awesome LA Craftsman w/parking	$67,266	$266	67%	3	2	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (53)
Designer Home Comfort \| Gated & Near LAX/SOFI/KIA	$77,191	$200	100%	3	2	1	$229	❌	❌	❌	Y / Y	⭐️ 5 (60)
Chic & Central: Your LA Stay Starts Here!	$42,375	$125	84%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Beautiful Spanish Home near SoFi, Forum, LAX, DTLA	$69,833	$230	78%	3	2	30	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Lavish LA close to LAX, Stadiums, and Beaches!	$51,808	$171	76%	3	2	2	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (117)
3 Bedroom Spacious house near USC free parking	$33,795	$133	67%	3	2	1	$267	❌	❌	✅	Y / Y	⭐️ 4.8 (88)
Modern LA Home + Jacuzzi (Sofi-LAX-Forum-USC)	$72,241	$280	70%	3	2	3	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (93)
LUXE \| A Modern City Retreat w/ Hot Tub	$56,408	$224	64%	3	4	1	$249	❌	✅	✅	Y / Y	⭐️ 4.8 (50)
Tennhouse Oasis	$49,647	$225	59%	3	2	30	$197	❌	❌	❌	N / Y	⭐️ 5 (3)
NEW Home I Big Backyard \| Close to SoFi & DTLA	$88,345	$320	72%	3	2	30	$160	❌	❌	✅	Y / Y	⭐️ 5 (27)
Charming Los Angeles Craftsman-Cottage House	$38,821	$220	46%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (118)
Luxury Villa/Perfect For Large Groups Near Beaches	$147,215	$612	65%	3	2	31	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
Bright 3B front house with basketball hoop	$38,279	$181	51%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Memory Foam Beds+Free Parking-In the Heart of LA!	$56,693	$187	76%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Casa de Los Angeles	$51,889	$253	52%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (30)
Central to Forum, LAX, SoFi Stadium, DTLA, Beaches	$45,206	$154	73%	3	1	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (288)
Newly built house near USC, Intuit & Sofi stadium	$35,549	$157	61%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
KING bed w/spacious Backyard SOFI Forum Beach LAX	$135,274	$440	84%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (115)
Spacious Spanish Abode 3BD Near LAX \| Kia \| SoFi	$51,320	$246	57%	3	2	31	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
Modern Cozy Cottage	$43,632	$190	61%	3	2	4	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
House of Warmth-3BR-LAX-SoFi Stadium-Forum-SpaceX	$45,768	$205	61%	3	2	31	$175	❌	❌	✅	Y / Y	⭐️ 5 (69)
Tranquil Home Near SoFi Stadium.	$84,249	$296	72%	3	3	1	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
The Willow -Luxury 3 Bed/2.5 Bath In Los Angeles	$68,233	$225	81%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
Going 2 Haven	$44,065	$172	70%	3	2	30	$170	❌	✅	✅	Y / Y	⭐️ 4.7 (3)
Comfy & Spacious New 3 Bd. 2 Ba., Welcome ALL	$55,742	$170	89%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
NEWLY Renovated Spacious 3-Bedroom Big Yard Home	$43,920	$160	75%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Sunny 3BR Retreat & Serene Gazebo- 65th-Win	$59,825	$259	56%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
All Things LA for Games, Concerts, and Hollywood	$65,508	$292	59%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Modern front yard Oasis in LA	$58,921	$185	85%	3	2	31	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Los Angeles Home 2 miles from SoFi Stadium	$50,015	$156	80%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (22)
Single Story Hilltop get Away!	$63,337	$195	87%	3	3	5	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (29)
Light & bright 3-Bed house Hot Tub, fire pit, SoFi	$123,281	$450	73%	3	2	5	$150	❌	✅	❌	Y / Y	⭐️ 5 (11)
Lovely 3b/2b cottage style unit with parking.	$35,884	$292	32%	3	2	30	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Beautifully remodeled 3 Bedroom 1 Bath home	$72,468	$300	66%	3	1	31	$300	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-0.99% 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)	-$1,602	-$3,204	-$4,806	-$6,408	-$8,010	-$16,021	-$48,064
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$532,000	$532,000	$532,000	$532,000	$532,000	$532,000	$532,000
Down Payment	$133,000	$133,000	$133,000	$133,000	$133,000	$133,000	$133,000
Property Appreciation	$19,950	$40,498	$61,663	$83,463	$105,917	$228,704	$949,129
Total Return	$683,347	$702,294	$721,856	$742,054	$762,906	$877,682	$1,566,064

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.99%

Cap Rate

6.5%

Return on Investment

15.41%

6119 Haas Ave Los Angeles, CA, 90047

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,190/mo

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$1,602

Annual Profit

6.5%

Cap Rate

-1.0%

Cash on Cash

$65,444

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $289/night at 62% occupancy.Projected nightly rate is $255/night at 64% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$59,907

Avg annual revenue

64%

Avg occupancy rate

$255

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

$60k

$105k

$150k

-$1,602

Profit

Revenue

$65,444

Operating Expenses

$22,188

Operating Income

$43,257

Mortgage & Taxes

$44,859

Profit (Cash Flow)

-$1,602

$161,450

Cash Investment

Down Payment

$133,000

Renos & Furnishing

$8,500

Closing Costs

$19,950

Total

$161,450

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.99%

Cap Rate

6.5%

Return on Investment

15.41%

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

$31,562

Deductible property tax

$6,583

Your total deduction

$16,803

Your adjusted annual income

$150,000 - $16,803 = $133,197

Taxes on $133,197 (30%)

$39,959

Your old tax bill

$45,000

Your new tax bill

$39,959

Estimated tax savings

$5,041

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:

4,843 sqft

Year built:

1929

Size:

1,303 sqft

Type:

SFR

Parking:

Heating:

Floor/Wall

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
6121 S Wilton Pl	2	1	1,136	-	4,804	1926	$401,000	-
2067 W 65th Pl	3	2	1,317	-	5,642	1925	$0	258
1918 W 67th St	3	1	1,325	-	4,154	1926	$0	-
1505 W 70th St	4	2	1,174	-	4,680	1922	$0	109
5104 S Van Ness Ave	2	1	1,268	-	5,201	1915	$0	-
6735 Arlington Ave	3	2	958	-	4,802	1924	$492,299	-
1901 W 66th St	3	1	1,765	-	4,529	1935	$0	-
6815 Haas Ave	3	1	1,660	-	4,801	1931	$660,000	-
2206 W 75th St	3	2	1,594	-	6,705	1925	$0	-
5708 S Victoria Ave	3	2	1,656	-	7,005	1926	$0	-

Property Details

MLS Status: property-details-mls-status-pending

Property Use: Single Family Residence

Stories: -

Lot size: 4,843 sqft

Building area: 1,303 sqft

Garage: No

Heating: Floor/wall

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: LAR1

Land Use: Residential

Parcel Number: 6001-010-007

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $435,214

County Est. Land Value: -

Assessed Land Value: $348,173

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/10/16	$375,000	96%	Lisa D Williams
04/19/16	$0	0%	R V Poston Sr
10/24/12	$0	0%	R V Poston Sr, Stella Adams Poston
07/02/12	$239,000	100%	Rv Poston Sr
06/28/12	$0	0%	Rv Poston Sr
12/07/11	$170,000	100%	Skyline Vista Equities Llc
05/23/11	$220,000	100%	Federal National Mortgage Association

Ownership

Name: Lisa Williams

Owner Occupied: Yes

Owner Mailing Address: 6119 Haas Ave, Los Angeles, CA 90047

Years Owned: 101

Home Equity: $295,258

Mortgage Balance Remaining: $361,875

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Middle School: Barack Obama Global Preparation Academy with 2/10 star rating
High School: Collegiate Charter High School Of Los Angeles with 6/10 star rating