BNBCalc Short Term Rental Investment Analysis 6151 Orange St 119, Los Angeles, CA 90048

1 bed • 1 bath • 3 guests • $3,295

BNB

Calc

Annual Revenue

$42,697

Profit (Cash Flow)

$23,244

Cap Rate

712.2%

Annual Revenue

$42,697

AirDNA projects $132/night at 77% occupancy ($37,123). Airbtics projects $167/night at 70% occupancy ($42,697). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,006	$45,477	$61,004	$79,365
Occupancy	53%	76%	82%	92%
Nightly Rate	$131	$159	$197	$229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Remodeled private Studio, Patio, Pool	$36,365	$116	80%	1	1	1	$120	✅	❌	❌	N / Y	⭐️ 4.9 (224)
Comfort Condo 1BA1BR clz to Rodeo Ave with parking	$41,589	$159	68%	1	1	10	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Sweet Home Condo 1BA1BR with parking	$38,395	$160	63%	1	1	30	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
GREAT LOFT GREAT PRICE GREAT AREA	$40,469	$144	73%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.7 (97)
Peaceful Retreat Near Museum Row and The Grove	$53,331	$176	82%	1	1	5	$85	❌	❌	❌	N / Y	⭐️ 5 (284)
Private entry suite of 1920s Home Mid-City	$46,458	$132	95%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (112)
Home Sweet Home (Private)	$37,176	$154	64%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (126)
Luxurious Private Guesthouse w/ Pool & Spa in L.A.	$78,483	$266	77%	1	1	1	$125	✅	✅	❌	N / Y	⭐️ 5 (237)
Modern Studio in Korea Town	$34,164	$95	92%	1	1	1	$139	❌	❌	✅	Y / Y	⭐️ 4.9 (47)
Unwind in Style - Your Private Getaway w/ Hot Tub	$52,927	$176	77%	1	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Spacious Cozy Unit in LA 1BA1BR with Parking	$42,663	$161	69%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Studio apartment excellent area, charming	$18,380	$93	54%	1	1	30	$0	❌	❌	❌	N / N	⭐️ 4.6 (22)
Cozy Guesthouse in the Center of LA	$36,702	$100	100%	1	1	3	$25	❌	❌	❌	N / Y	⭐️ 4.8 (179)
Newly remodeled Studio! Great location!	$31,965	$119	68%	1	1	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (132)
Dreamy Bohemian Hideaway in LA	$44,422	$229	53%	1	1	30	$400	❌	❌	✅	Y / Y	⭐️ 5 (15)
Lovely 2 bedroom apartment at Super Safe Area	$40,864	$170	64%	1	0	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (1)
Urban Oasis Loft	$52,599	$148	95%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Beautiful Modern Loft, Great Area!2	$35,794	$180	52%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (268)
#4 Staples Center Furnished Studio	$22,239	$124	49%	1	1	15	$200	❌	❌	✅	Y / N	⭐️ 3.5 (6)
Tranquil suite in Beverly Grove-walk to food + fun	$17,513	$145	33%	1	1	30	$160	❌	❌	❌	N / Y	⭐️ 5 (57)
Two floor apt in Beverly Hills	$23,417	$195	32%	1	2	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (3)
Private and modern guesthouse walkable location	$66,340	$225	79%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (255)
Charming and Elegant 1BR Apt. with Hot Tub	$53,545	$180	78%	1	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (3)
Suite Museum Row & The Grove	$49,942	$151	90%	1	1	30	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (195)
Lovely detached private guesthouse	$60,128	$168	97%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 5 (615)
BH Adj, studio spacious BH	$21,620	$107	53%	1	1	1	$91	❌	❌	✅	N / Y	⭐️ 5 (6)
Central 1BR Home in Mid-City near K-town	$36,605	$131	71%	1	1	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cozy secluded Guesthouse in Garden	$31,842	$116	75%	1	1	30	$80	❌	❌	❌	N / N	⭐️ 5 (197)
A Miracle Mile French Chateau apt, one-bedroom	$43,517	$145	82%	1	1	31	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Cozy Guest Haven	$51,638	$154	85%	1	1	3	$225	❌	❌	✅	Y / N	⭐️ 4.8 (9)
Brand New Spanish Style Home in Heart of LA Unit 1	$57,024	$186	81%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (29)
Modern Mid-Century Home in LA + Free Parking +Pool	$71,549	$206	91%	1	1	1	$129	✅	✅	❌	Y / Y	⭐️ 5 (48)
Brand New Spanish Style Home in Heart of LA Unit 2	$48,478	$154	82%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (18)
Wilshire Crest Exquisite 1-Bedroom Suite!	$50,782	$270	50%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.6 (5)
Home in Los Angeles	$22,481	$127	46%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 3.5 (7)
Beautiful Home in LA+ Parking (10 Min To Cedars)	$74,763	$224	88%	1	1	1	$119	✅	✅	❌	Y / Y	⭐️ 4.9 (63)
Cozy Home in LA + Free Parking (10 Min to Cedars)	$71,436	$206	91%	1	1	1	$129	✅	✅	❌	Y / Y	⭐️ 5 (30)
BOHO Style Home LA+Free Parking (10 Min To Cedars)	$73,596	$236	81%	1	1	1	$129	✅	✅	❌	Y / Y	⭐️ 5 (34)
Light-Filled Sanctuary in Iconic Los Angeles	$28,437	$210	37%	1	1	30	$400	❌	❌	✅	Y / Y	⭐️ 5 (14)

Return Metrics

464.15% 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)	$23,244	$46,488	$69,732	$92,976	$116,220	$232,441	$697,324
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,636	$2,636	$2,636	$2,636	$2,636	$2,636	$2,636
Down Payment	$659	$659	$659	$659	$659	$659	$659
Property Appreciation	$98	$200	$305	$413	$524	$1,133	$4,702
Total Return	$26,637	$49,983	$73,332	$96,685	$120,040	$236,869	$705,322

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

464.15%

Cap Rate

712.18%

Return on Investment

466.77%

6151 Orange St 119 Los Angeles, CA, 90048

1 bed • 1 bath • 3 guests

Purchase Price

Est. $16/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

7585

Airbnb Investor Score

$23,244

Annual Profit

712.2%

Cap Rate

464.2%

Cash on Cash

$42,697

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $132/night at 77% occupancy.Projected nightly rate is $167/night at 70% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$44,017

Avg annual revenue

70%

Avg occupancy rate

$167

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

$35k

$55k

$80k

$23,244

Profit

Revenue

$42,697

Operating Expenses

$19,231

Operating Income

$23,466

Mortgage & Taxes

$222

Profit (Cash Flow)

$23,244

$5,008

Cash Investment

Down Payment

$659

Renos & Furnishing

$4,250

Closing Costs

$99

Total

$5,008

DSCR Ratio

Strong

105.58

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

464.15%

Cap Rate

712.18%

Return on Investment

466.77%

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

$156

Deductible property tax

$33

Your total deduction

-$22,331

Your adjusted annual income

$150,000 - -$22,331 = $172,331

Taxes on $172,331 (30%)

$51,699

Your old tax bill

$45,000

Your new tax bill

$51,699

Estimated tax savings

-$6,699

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -