BNBCalc Short Term Rental Investment Analysis 645 W 9th St 740, Los Angeles, CA 90015

2 bed • 2 bath • 6 guests • $749,000

BNB

Calc

Annual Revenue

$54,611

Profit (Cash Flow)

-$16,693

Cap Rate

4.5%

Annual Revenue

$54,611

AirDNA projects $267/night at 56% occupancy ($54,611). Airbtics projects $249/night at 49% occupancy ($44,563). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $267 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,646	$41,983	$59,719	$76,658
Occupancy	37%	48%	59%	68%
Nightly Rate	$206	$233	$271	$303

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Level South Olive - Two Bedroom Sky Suite	$60,148	$498	33%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Cozy 2bed Apt next to Convention center/LA Live	$35,956	$192	48%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (3)
Level South Olive - Delightful Two Bedroom Suite	$57,710	$292	54%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Cozy 2bed Apt next to Convention center/LA Live	$37,332	$197	49%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (3)
Level South Olive - DTLA 2BD Suite	$46,248	$234	54%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Level South Olive - Stunning 2BD Sky Suite in DTLA	$75,191	$321	64%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 4.3 (12)
Cozy 2bedApt next to Convention center/LA Live	$41,048	$264	40%	2	2	2	$160	✅	✅	❌	Y / Y	⭐️ 0 (0)
Best of Downtown LA, 2bdrm 2bath condo	$40,889	$147	76%	2	2	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Comfy Cozy Apt with pool & hot tub in downtown LA'	$37,909	$227	42%	2	1	2	$180	✅	✅	❌	Y / Y	⭐️ 3.8 (5)
Spacious 2BRApt With xtra bed, Pool, good 4 7guest	$42,687	$178	61%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (7)
Cozy 2bed Apt next to Convention center/LA Live	$35,036	$156	58%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 3.5 (1)
Level South Olive - DTLA Spacious 2BD Suite	$52,688	$236	61%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 3 (2)
Comfy Cozy Apt with pool & hot tub in downtown LA'	$38,997	$213	46%	2	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (2)
Cozy 2bed Apt next to Crypto Arena & Convntn Centr	$44,604	$267	43%	2	2	2	$160	✅	✅	❌	Y / Y	⭐️ 4 (1)
Spacious 2BRApt With xtra bed, Pool, good 4 7guest	$43,515	$178	62%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 0 (1)
Comfy Cozy Apt with pool & hot tub in downtown LA'	$29,814	$140	53%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 0 (6)
Cozy 2bed Apt next to Convention center/LA Live*	$48,495	$250	53%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 3.6 (6)
Level South Olive- 2BD Suite in the Heart of DTLA	$85,278	$233	100%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
A Spacious 2BRApt Wit xtra beds and a rooftop pool	$56,545	$280	53%	2	2	30	$160	✅	✅	❌	Y / Y	⭐️ 0 (0)
Level South Olive - Luxury Two Bedroom Suite	$88,593	$247	98%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Level South Olive -Chic Two Bedroom Sky Suite	$70,869	$289	67%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Level South Olive - Amazing 2BD Suite in LA	$42,456	$232	50%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
A Spacious 2BRApt Wit xtra beds and a rooftop new	$35,685	$250	39%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 0 (0)
Cozy 2bedApt next to Convention center/LA Live	$27,450	$250	30%	2	2	30	$160	✅	✅	❌	Y / Y	⭐️ 4 (1)
ASpacious 2BRApt Wit xtra beds and a rooftop pool	$23,022	$170	37%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
Cozy 2bed Apt next to Convention center/LA Live A	$28,308	$221	35%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
ASpacious 2BRApt Wit xtra bed, Pool, good 4 7guest	$41,863	$301	38%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (9)
A Spacious 2BRApt Wit xtra beds and a rooftop pool	$46,940	$225	57%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 3 (1)
A Spacious 2BRApt Wit xtra beds and a rooftop pool	$23,291	$172	37%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Cozy 2bed Apt next to Convention center/LA Live	$45,131	$209	59%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
A Spacious 2BRApt Wit xtra beds and a rooftop pool	$42,719	$290	38%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (2)
Level South Olive - Spacious Jr. Two Bedroom Suite	$25,035	$228	30%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Spacious 2BRApt With xtra bed, Pool, good 4 7guest	$41,627	$268	41%	2	2	2	$160	✅	✅	❌	Y / Y	⭐️ 0 (0)
Level South Olive -Marvelous Jr. 2BD Suite in DTLA	$57,370	$209	75%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Level South Olive - Jr. 2BD Suite in LA	$26,095	$230	31%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Level South Olive - Glamorous Jr. 2BD Suite	$58,737	$236	68%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
ASpacious 2BRApt Wit xtra beds and a rooftop pool	$25,826	$168	42%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-9.33% 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)	-$16,693	-$33,386	-$50,080	-$66,773	-$83,466	-$166,933	-$500,800
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$599,200	$599,200	$599,200	$599,200	$599,200	$599,200	$599,200
Down Payment	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800
Property Appreciation	$22,470	$45,614	$69,452	$94,006	$119,296	$257,593	$1,069,019
Total Return	$754,776	$761,227	$768,372	$776,232	$784,829	$839,659	$1,317,218

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.33%

Cap Rate

4.51%

Return on Investment

7.34%

645 W 9th St 740 Los Angeles, CA, 90015

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,593/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-27

Airbnb Investor Score

-$16,693

Annual Profit

4.5%

Cap Rate

-9.3%

Cash on Cash

$54,611

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $267/night at 56% occupancy.Projected nightly rate is $249/night at 49% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$44,146

Avg annual revenue

49%

Avg occupancy rate

$249

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

$40k

$65k

$90k

-$16,693

Profit

Revenue

$54,611

Operating Expenses

$20,779

Operating Income

$33,832

Mortgage & Taxes

$50,525

Profit (Cash Flow)

-$16,693

$178,770

Cash Investment

Down Payment

$149,800

Renos & Furnishing

$6,500

Closing Costs

$22,470

Total

$178,770

DSCR Ratio

Weak

0.67

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.33%

Cap Rate

4.51%

Return on Investment

7.34%

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

$35,548

Deductible property tax

$7,415

Your total deduction

$91,793

Your adjusted annual income

$150,000 - $91,793 = $58,207

Taxes on $58,207 (30%)

$17,462

Your old tax bill

$45,000

Your new tax bill

$17,462

Estimated tax savings

$27,538

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -