BNBCalc Short Term Rental Investment Analysis 626 N Kilkea Dr, Los Angeles, CA 90048

2 bed • 2 bath • 6 guests • $5,500

BNB

Calc

Annual Revenue

$62,891

Profit (Cash Flow)

$40,664

Cap Rate

746.1%

Annual Revenue

$62,891

AirDNA projects $303/night at 66% occupancy ($73,041). Airbtics projects $257/night at 67% occupancy ($62,891). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 67% occupancy rate, $257 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,346	$66,638	$82,233	$91,710
Occupancy	54%	63%	82%	94%
Nightly Rate	$214	$260	$278	$301

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Two Bedroom with Parking 628	$66,638	$289	63%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Cozy Two Bedroom with Parking! 632	$54,943	$278	54%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (46)
Best Hollywood Rooftop	$88,938	$243	100%	2	3	4	$0	❌	❌	❌	Y / N	⭐️ 5 (5)
K town high rise 2b2b with amazing view of town	$82,233	$274	82%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
K Town Highrise2b2b gorgeous view of DTLA n HWsign	$37,112	$260	39%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
West Hollywood Charmer - 2bd	$102,800	$350	74%	2	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (103)
WeHo Large 2Bed 2bath 2parking	$70,117	$206	93%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Bright & Spacious 2 Bedroom Flat in Heart of Weho!	$49,346	$214	63%	2	2	31	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Central 2 BDRM Flat in WEHO, LA!	$27,816	$200	38%	2	2	31	$0	❌	❌	❌	N / Y	⭐️ 5 (5)

Return Metrics

523.68% 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)	$40,664	$81,328	$121,993	$162,657	$203,322	$406,644	$1,219,934
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,400	$4,400	$4,400	$4,400	$4,400	$4,400	$4,400
Down Payment	$1,100	$1,100	$1,100	$1,100	$1,100	$1,100	$1,100
Property Appreciation	$165	$334	$509	$690	$876	$1,891	$7,849
Total Return	$46,329	$87,163	$128,003	$168,848	$209,698	$414,036	$1,233,284

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

523.68%

Cap Rate

746.09%

Return on Investment

526.51%

626 N Kilkea Dr Los Angeles, CA, 90048

2 bed • 2 bath • 6 guests

Purchase Price

Est. $26/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

8049

Airbnb Investor Score

$40,664

Annual Profit

746.1%

Cap Rate

523.7%

Cash on Cash

$62,891

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 66% occupancy.Projected nightly rate is $257/night at 67% occupancy.

Occupancy Rate

Top 57% of comparables

Avg Daily Rate

Top 45% of comparables

9 Airbnb Comparables

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

$64,438

Avg annual revenue

67%

Avg occupancy rate

$257

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

$50k

$75k

$105k

$40,664

Profit

Revenue

$62,891

Operating Expenses

$21,856

Operating Income

$41,035

Mortgage & Taxes

$371

Profit (Cash Flow)

$40,664

$7,765

Cash Investment

Down Payment

$1,100

Renos & Furnishing

$6,500

Closing Costs

$165

Total

$7,765

DSCR Ratio

Strong

110.60

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

523.68%

Cap Rate

746.09%

Return on Investment

526.51%

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

$261

Deductible property tax

$54

Your total deduction

-$39,223

Your adjusted annual income

$150,000 - -$39,223 = $189,223

Taxes on $189,223 (30%)

$56,767

Your old tax bill

$45,000

Your new tax bill

$56,767

Estimated tax savings

-$11,767

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -