BNBCalc Short Term Rental Investment Analysis 714 N Genesee Ave, Los Angeles, CA 90046, USA

3 bed • 2 bath • 6 guests • $2,080,000

BNB

Calc

Annual Revenue

$230,104

Profit (Cash Flow)

$46,800

Cap Rate

9.0%

Annual Revenue

$230,104

AirDNA projects $428/night at 60% occupancy ($93,794).

BNB Calc projects a 70% occupancy rate, $900 rate per night.

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

Return Metrics

9.61% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$46,799	$93,599	$140,399	$187,199	$233,999	$467,999	$1,403,999
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$20,434	$42,128	$65,161	$89,614	$115,575	$271,469	$1,664,000
Down Payment	$416,000	$416,000	$416,000	$416,000	$416,000	$416,000	$416,000
Property Appreciation	$62,400	$126,672	$192,872	$261,058	$331,290	$715,346	$2,968,705
Total Return	$545,634	$678,400	$814,433	$953,872	$1,096,865	$1,870,815	$6,452,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.61%

Cap Rate

8.99%

Return on Investment

26.62%

714 N Genesee Ave Los Angeles, California, 90046-7312

3 bed • 2 bath • 6 guests

Purchase Price

Est. $9,977/mo

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$230,104

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$46,800

Profit

Revenue

$230,104

Operating Expenses

$42,993

Operating Income

$187,110

Mortgage & Taxes

$140,310

Profit (Cash Flow)

$46,800

$486,900

Cash Investment

Down Payment

$416,000

Renos & Furnishing

$8,500

Closing Costs

$62,400

Total

$486,900

DSCR Ratio

Strong

1.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.61%

Cap Rate

8.99%

Return on Investment

26.62%

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

$98,719

Deductible property tax

$20,592

Your total deduction

$160,435

Your adjusted annual income

$150,000 - $160,435 = -$10,435

Taxes on -$10,435 (30%)

-$3,131

Your old tax bill

$45,000

Your new tax bill

-$3,131

Estimated tax savings

$48,131

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com