BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 728 N Sweetzer Ave 115, Los Angeles, CA 90069

2 bed • 3 bath • 6 guests • $1,799,000

BNB

Calc

Annual Revenue

$59,367

Profit (Cash Flow)

-$83,386

Cap Rate

2.1%

Annual Revenue

$59,367

AirDNA projects $298/night at 72% occupancy ($78,366). Airbtics projects $301/night at 54% occupancy ($59,366). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, $301 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,816$45,595$93,667$155,724
Occupancy32%52%74%85%
Nightly Rate$201$235$337$490

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Zen in the Heart of West Hollywood
$58,874
$221
69%
211$160❌❌❌N / Y⭐️ 5 (141)
Weho 2 Bd/1 Ba **PRIME LOCATION** Mo/Wkly Discount
$53,735
$171
80%
2130$171❌❌❌Y / Y⭐️ 4.9 (114)
Luxury Townhouse in The Heart of West Hollywood
$127,543
$484
72%
232$0❌❌❌Y / Y⭐️ 5 (18)
Hemingway at WeHo | Entire Apt w/ Garage Included
$71,640
$228
78%
221$149✅❌❌Y / Y⭐️ 4.9 (105)
*Venice Beach* Exclusive 2BD/2.5BA + Balcony
$79,392
$374
58%
232$0❌❌❌Y / Y⭐️ 5 (6)
La La Land at WeHo | Entire Apt w/ Garage Included
$78,697
$240
85%
221$149✅❌❌Y / Y⭐️ 5 (72)
The Alchemists Tower 2 Bedroom
$65,330
$210
85%
212$0❌❌❌Y / Y⭐️ 5 (43)
Cozy & Bright Hollywood Home
$49,893
$284
48%
221$0❌❌✅Y / Y⭐️ 4.1 (13)
fully remodeled duplex heart of west Hollywood
$44,506
$380
32%
215$0❌❌❌Y / Y⭐️ 5 (2)
Secluded Condo - 2 bed / 2bath + Loft + Deck
$109,325
$382
78%
2230$200✅✅❌Y / Y⭐️ 5 (20)
Loft in the heart of DTLA
$35,180
$146
62%
2130$100❌❌✅Y / Y⭐️ 4.7 (15)
Charming Home in Heart of WeHo
$37,967
$246
39%
2130$150❌❌✅Y / Y⭐️ 4.8 (15)
Luxury West Hollywood Penthouse W/ HUGE Rooftop
$76,288
$386
54%
211$0❌✅✅Y / Y⭐️ 4.9 (13)
KOREAtOWN -LUXury Condo w/Views & SeCuRed PARKINg
$46,452
$231
53%
2230$175❌❌✅Y / Y⭐️ 4.9 (11)
Hollywood Walk of Fame! 2bd/1bth
$91,500
$250
100%
211$0✅✅❌Y / Y⭐️ 4.7 (27)
Luxury Two Bedroom Vacation Suite
$85,709
$343
64%
214$220❌❌❌Y / Y⭐️ 4.9 (109)
Zen Bungalow in West Hollywood + Jacuzzi
$105,759
$336
86%
211$0❌✅✅Y / Y⭐️ 5 (11)
BEAUTIFUL DUPLEX IN WEST HOLLYWOOD
$35,092
$211
45%
2231$100❌❌✅Y / Y⭐️ 4.8 (58)
2bdm West Hollywood Penthouse
$78,899
$550
34%
231$200✅❌❌Y / Y⭐️ 4.7 (42)
Prime West Hollywood Designer Townhouse w Balcony
$30,816
$219
37%
2230$275❌❌❌Y / Y⭐️ 5 (6)
Gorgeous Penthouse in Weho
$113,345
$316
98%
2231$100✅❌✅Y / N⭐️ 5 (3)
A STUNNING DUPLEX IN WEST HOLLYWOOD
$30,333
$224
37%
2231$100❌❌✅Y / Y⭐️ 4.8 (57)
Luxury Private Corner Condo W/ City View & Pool !
$66,527
$249
73%
2230$50✅✅❌Y / Y⭐️ 0 (0)
Melrose Place West Hollywood Stunner #3
$85,644
$300
78%
2230$150❌❌✅Y / Y⭐️ 0 (0)
Luxury 2 Bedroom apartment with scenic L.A view.
$120,659
$999
33%
227$0✅❌✅Y / Y⭐️ 0 (0)
Blueground | W Hollywood, nr W 3rd st & bev center
$47,821
$201
65%
2231$515❌❌✅Y / Y⭐️ 0 (0)
Blueground | W. Hollywood, nr shops & W 3rd st
$46,116
$210
60%
2231$515❌❌✅Y / Y⭐️ 5 (1)
Blueground | W Hollywood, nr shops & Bev Center
$38,259
$201
52%
2231$515❌❌✅Y / Y⭐️ 2.5 (2)
Melrose Place West Hollywood Stunner #2
$49,240
$299
45%
2230$150❌❌✅Y / Y⭐️ 5 (1)
Modern Boho Chic Condo -Stylish West Hollywood Pad
$22,368
$191
32%
2230$199✅❌❌Y / Y⭐️ 0 (0)
Stylish 2BR in Los Angeles + Parking
$34,787
$146
38%
2231$435❌❌❌Y / Y⭐️ 4.3 (3)
Modern Boho Chic Condo -Stylish West Hollywood Pad
$60,024
$164
100%
2230$199✅❌❌Y / Y⭐️ 2 (1)

Return Metrics

-19.82% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$83,385-$166,771-$250,157-$333,543-$416,928-$833,857-$2,501,573
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,439,200$1,439,200$1,439,200$1,439,200$1,439,200$1,439,200$1,439,200
Down Payment$359,800$359,800$359,800$359,800$359,800$359,800$359,800
Property Appreciation$53,970$109,559$166,815$225,790$286,534$618,705$2,567,645
Total Return$1,769,584$1,741,787$1,715,658$1,691,247$1,668,605$1,583,847$1,865,071

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.82%

Cap Rate

2.11%

Return on Investment

-2.79%

property-location

728 N Sweetzer Ave 115 Los Angeles, CA, 90069

2 bed • 3 bath • 6 guests

Est. $8,629/mo

Agent

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide


Laws


Market Data

-77

Airbnb Investor Score

-$83,385

Annual Profit

2.1%

Cap Rate

-19.8%

Cash on Cash

$59,367

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 72% occupancy.Projected nightly rate is $301/night at 54% occupancy.

Top 46% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$57,931

Avg annual revenue

54%

Avg occupancy rate

$301

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

$50k

$90k

$130k

Sign up to see the data on 40 all comparables

-$83,386

Profit

Revenue

$59,367

Operating Expenses

$21,398

Operating Income

$37,969

Mortgage & Taxes

$121,355

Profit (Cash Flow)

-$83,386

$420,520

Cash Investment

Down Payment

$359,800

Renos & Furnishing

$6,750

Closing Costs

$53,970

Total

$420,520

DSCR Ratio

Weak

0.31

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-19.82%

Cap Rate

2.11%

Profit (Cummulative)

-$83,386

$1,439,200

$6,750

$53,970

$0

Total Gain

-$11,742

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

$85,382

Deductible property tax

$17,810

Your total deduction

$262,541

Your adjusted annual income

$150,000 - $262,541 = -$112,541


Taxes on -$112,541 (30%)

-$33,762

Your old tax bill

$45,000

Your new tax bill

-$33,762


Estimated tax savings

$78,762

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -