BNBCalc Short Term Rental Rental Arbitrage Analysis 612 Flower St, Los Angeles, CA, 90017

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$37,364

Profit (Cash Flow)

-$1,093

Cash on Cash Return

-25.1%

Annual Revenue

$37,364

AirDNA projects $117/night at 55% occupancy ($23,503). Airbtics projects $165/night at 62% occupancy ($37,364). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $165 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,201	$36,423	$51,568	$69,320
Occupancy	52%	67%	76%	85%
Nightly Rate	$127	$139	$176	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huge Ace-Style Hotel Loft Downtown!	$62,933	$227	73%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (253)
Modern BoHo W/ Japanese Touches	$58,094	$179	85%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 5 (147)
Amazing DTLA loft King size bed 75” tv	$38,437	$175	54%	1	1	1	$120	✅	✅	✅	Y / Y	⭐️ 5 (129)
Visit LA Live from a Spacious Industrial Loft	$38,946	$138	72%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (295)
Huge Ace-Style Hotel Loft Downtown!	$48,721	$176	71%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (268)
Corner Haven in Historic DTLA - 900sf & Views!	$43,259	$212	52%	1	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
3 Bed Ultra Luxury Top Floor Penthouse w/Views	$65,587	$448	40%	1	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (31)
Huge Ace-Style Hotel Loft Downtown!	$14,607	$169	20%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (309)
Beautiful 1bed + Best Amenities 13.	$29,749	$127	64%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (4)
High Rise -Downtown LA	$47,031	$160	77%	1	1	30	$80	✅	✅	❌	Y / Y	⭐️ 4.5 (9)
Luxury Studio City View LA 03	$25,411	$131	53%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 0 (1)
Blueground \| Downtown, pool, nr Staples Center	$27,439	$153	49%	1	1	31	$415	✅	❌	✅	Y / Y	⭐️ 0 (0)
Brand New Fully Equipped Unit	$37,010	$128	79%	1	1	30	$150	✅	✅	✅	Y / N	⭐️ 3.5 (3)
Small 1bd-1bth Apartment #635	$24,113	$122	54%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (6)
Luxury Studio Premium View 1003.	$36,466	$123	81%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 0 (2)
Luxury 1b1b Best Amenities -13.	$18,128	$127	39%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (3)
DTLA Oasis w/ Luxury Amenities @ Your Fingertips	$43,776	$183	64%	1	1	2	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
Modern Urban Oasis: Stylish 1x1	$23,852	$133	49%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (5)
Epitome of Luxury! High Rise Apt in Prime DTLA!	$40,224	$157	70%	1	1	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Beautiful Place - Downtown LA	$45,604	$140	89%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury Condo - High Rise DTLA	$48,422	$147	90%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Beautiful Place - Downtown LA	$48,261	$149	85%	1	1	1	$70	✅	✅	❌	Y / Y	⭐️ 4.4 (8)
1 Bedroom w/ Breathtaking Views!	$16,269	$127	35%	1	1	30	$150	✅	✅	✅	Y / N	⭐️ 0 (0)
Luxury living redefined: Where dreams thrive	$36,365	$432	23%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (62)
City Loft Studio \| Mountain View Rooftop	$32,977	$106	85%	1	1	30	$155	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern 1b1b courtyard view	$33,101	$133	68%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (3)
Deluxe 1 Bedroom Suite Apartment in Downtown LA	$15,423	$301	14%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (103)
Luxury 1b1b Best Amenities City View 13.	$38,276	$126	83%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (4)
Downtown LA - PH Floor Loft - Balcony & Big Views	$25,163	$125	55%	1	1	30	$175	✅	✅	❌	Y / Y	⭐️ 5 (4)
Blueground \| Downtown, pool, nr Staples Center	$52,521	$205	70%	1	1	31	$415	✅	❌	✅	Y / Y	⭐️ 0 (1)
Stylish Downtown Retreat: 1B/1B	$34,785	$132	72%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 0 (1)
Chic Downtown Loft	$29,309	$143	56%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
LUX 1 bed unit in heart of DTLA	$16,425	$132	34%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
Lovely 1 bedroom downtown loft with full kitchen	$39,272	$185	58%	1	1	30	$130	✅	❌	❌	Y / Y	⭐️ 4.5 (54)
1 Bed - Close to Hospitals	$35,048	$126	76%	1	1	30	$150	✅	✅	✅	Y / N	⭐️ 0 (2)
Lovely 1 bedroom open loft concept with fireplace.	$34,303	$132	71%	1	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (12)
Cozy 1-bedroom Highrise	$36,894	$180	56%	1	1	2	$0	✅	✅	✅	Y / Y	⭐️ 0 (11)
Excellent view of the city LA	$24,647	$91	74%	1	1	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury Studio Premium View 1103.	$34,380	$122	77%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (4)
Lovely 1 bed with best amenities	$31,141	$127	67%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (5)

Return Metrics

-25.12% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,092	-$2,185	-$3,278	-$4,371	-$5,464	-$10,929	-$32,787
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$1,092	-$2,185	-$3,278	-$4,371	-$5,464	-$10,929	-$32,787

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.12%

Payback Period Days

Return on Investment

-25.12%

612 Flower St Los Angeles, California, 90017

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$37,364

Annual Revenue

BNBCalc predicts this property will get $165 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$35,809

Avg annual revenue

62%

Avg occupancy rate

$165

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

$15k

$30k

$50k

$65k

-$1,093

Profit

Revenue

$37,364

Operating Expenses

$16,857

Operating Income

$20,507

Net Effective Rent

$21,600

Profit (Cash Flow)

-$1,093

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-25.12%

Payback Period Days