BNBCalc Short Term Rental Rental Arbitrage Analysis 626 S Spring St, Los Angeles, CA 90014, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$49,659

Profit (Cash Flow)

$2,403

Cash on Cash Return

82.9%

Annual Revenue

$49,659

AirDNA projects $206/night at 66% occupancy ($49,658).

BNB Calc projects a 66% occupancy rate, $206 rate per night.

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

Return Metrics

82.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,402	$4,805	$7,208	$9,611	$12,014	$24,029	$72,088
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	$2,402	$4,805	$7,208	$9,611	$12,014	$24,029	$72,088

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

82.86%

Payback Period Days

440

Return on Investment

82.86%

626 S Spring St Los Angeles, California, 90014-3901

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$49,659

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,403

Profit

Revenue

$49,659

Operating Expenses

$13,656

Operating Income

$36,003

Net Effective Rent

$33,600

Profit (Cash Flow)

$2,403

$2,900

Cash Investment

Renos & Furnishing

Setup Costs

$2,900

Total

$2,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

82.86%

Payback Period Days

440