BNBCalc Short Term Rental Investment Analysis 7044 Los Tilos Rd, Los Angeles, CA 90068

3 bed • 4 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$110,220

Profit (Cash Flow)

$82,211

Cap Rate

Infinity%

Annual Revenue

$110,220

AirDNA projects $489/night at 73% occupancy ($130,381). Airbtics projects $479/night at 63% occupancy ($110,219). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 63% occupancy rate, $479 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$88,855	$117,409	$166,052	$175,682
Occupancy	56%	61%	77%	87%
Nightly Rate	$362	$447	$587	$672

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Heart of Hollywood ★ 2 Car Parking ★ Designer Pad	$109,788	$346	78%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (265)
Incredible Sun-Drenched Hollywood Hills Home VIEWS	$104,635	$436	60%	3	3	10	$225	❌	❌	✅	Y / Y	⭐️ 5 (96)
Central Hollywood ★ 2 Car Spots ★ Newly Refurbed	$125,031	$353	86%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (160)
3-Bedroom Villa! Walk to Hollywood Bowl	$83,595	$571	40%	3	4	30	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Come stay at a Very Special Place	$175,664	$459	99%	3	3	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (94)
Hollywood Hills Hilltop Penthouse - Amazing Views!	$29,898	$389	21%	3	3	31	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Reduced Price! 3 mi to Universal & Hollywood Sign	$167,900	$669	63%	3	3	3	$375	❌	❌	❌	Y / Y	⭐️ 5 (11)
Modern Hollywood Hills Celebrity Hideaway	$160,509	$700	60%	3	3	4	$225	❌	❌	❌	Y / Y	⭐️ 5 (29)
★HEART OF HOLLYWOOD 3B/3B, 2 CAR GARAGE, HOT TUB	$69,705	$277	55%	3	4	1	$225	❌	✅	❌	Y / Y	⭐️ 4.8 (346)
Walk of fame with parking!	$175,848	$593	77%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

913.45% 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)	$82,211	$164,422	$246,633	$328,844	$411,055	$822,111	$2,466,333
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	$82,211	$164,422	$246,633	$328,844	$411,055	$822,111	$2,466,333

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

913.45%

Cap Rate

∞%

Return on Investment

913.45%

7044 Los Tilos Rd Los Angeles, CA, 90068

3 bed • 4 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

Infinity

Airbnb Investor Score

$82,211

Annual Profit

Infinity%

Cap Rate

913.5%

Cash on Cash

$110,220

Annual Revenue

BNBCalc predicts this property will get $479 per night with 63% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$120,257

Avg annual revenue

63%

Avg occupancy rate

$479

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

$30k

$75k

$125k

$175k

$82,211

Profit

Revenue

$110,220

Operating Expenses

$28,009

Operating Income

$82,211

Mortgage & Taxes

Profit (Cash Flow)

$82,211

$9,000

Cash Investment

Down Payment

Renos & Furnishing

$9,000

Closing Costs

Total

$9,000

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

913.45%

Cap Rate

∞%

Return on Investment

913.45%

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

Deductible property tax

Your total deduction

-$80,969

Your adjusted annual income

$150,000 - -$80,969 = $230,969

Taxes on $230,969 (30%)

$69,291

Your old tax bill

$45,000

Your new tax bill

$69,291

Estimated tax savings

-$24,291

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

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: -