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}

Percentiles	25%	50%	75%	90%
Revenue	$23,816	$45,595	$93,667	$155,724
Occupancy	32%	52%	74%	85%
Nightly Rate	$201	$235	$337	$490

Seasonality (Profit by Month)

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%	2	1	1	$160	❌	❌	❌	N / Y	⭐️ 5 (141)
Weho 2 Bd/1 Ba PRIME LOCATION Mo/Wkly Discount	$53,735	$171	80%	2	1	30	$171	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
Luxury Townhouse in The Heart of West Hollywood	$127,543	$484	72%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Hemingway at WeHo \| Entire Apt w/ Garage Included	$71,640	$228	78%	2	2	1	$149	✅	❌	❌	Y / Y	⭐️ 4.9 (105)
Venice Beach Exclusive 2BD/2.5BA + Balcony	$79,392	$374	58%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
La La Land at WeHo \| Entire Apt w/ Garage Included	$78,697	$240	85%	2	2	1	$149	✅	❌	❌	Y / Y	⭐️ 5 (72)
The Alchemists Tower 2 Bedroom	$65,330	$210	85%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Cozy & Bright Hollywood Home	$49,893	$284	48%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.1 (13)
fully remodeled duplex heart of west Hollywood	$44,506	$380	32%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Secluded Condo - 2 bed / 2bath + Loft + Deck	$109,325	$382	78%	2	2	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (20)
Loft in the heart of DTLA	$35,180	$146	62%	2	1	30	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
Charming Home in Heart of WeHo	$37,967	$246	39%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Luxury West Hollywood Penthouse W/ HUGE Rooftop	$76,288	$386	54%	2	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (13)
KOREAtOWN -LUXury Condo w/Views & SeCuRed PARKINg	$46,452	$231	53%	2	2	30	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Hollywood Walk of Fame! 2bd/1bth	$91,500	$250	100%	2	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (27)
Luxury Two Bedroom Vacation Suite	$85,709	$343	64%	2	1	4	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (109)
Zen Bungalow in West Hollywood + Jacuzzi	$105,759	$336	86%	2	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (11)
BEAUTIFUL DUPLEX IN WEST HOLLYWOOD	$35,092	$211	45%	2	2	31	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
2bdm West Hollywood Penthouse	$78,899	$550	34%	2	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.7 (42)
Prime West Hollywood Designer Townhouse w Balcony	$30,816	$219	37%	2	2	30	$275	❌	❌	❌	Y / Y	⭐️ 5 (6)
Gorgeous Penthouse in Weho	$113,345	$316	98%	2	2	31	$100	✅	❌	✅	Y / N	⭐️ 5 (3)
A STUNNING DUPLEX IN WEST HOLLYWOOD	$30,333	$224	37%	2	2	31	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Luxury Private Corner Condo W/ City View & Pool !	$66,527	$249	73%	2	2	30	$50	✅	✅	❌	Y / Y	⭐️ 0 (0)
Melrose Place West Hollywood Stunner #3	$85,644	$300	78%	2	2	30	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury 2 Bedroom apartment with scenic L.A view.	$120,659	$999	33%	2	2	7	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Blueground \| W Hollywood, nr W 3rd st & bev center	$47,821	$201	65%	2	2	31	$515	❌	❌	✅	Y / Y	⭐️ 0 (0)
Blueground \| W. Hollywood, nr shops & W 3rd st	$46,116	$210	60%	2	2	31	$515	❌	❌	✅	Y / Y	⭐️ 5 (1)
Blueground \| W Hollywood, nr shops & Bev Center	$38,259	$201	52%	2	2	31	$515	❌	❌	✅	Y / Y	⭐️ 2.5 (2)
Melrose Place West Hollywood Stunner #2	$49,240	$299	45%	2	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (1)
Modern Boho Chic Condo -Stylish West Hollywood Pad	$22,368	$191	32%	2	2	30	$199	✅	❌	❌	Y / Y	⭐️ 0 (0)
Stylish 2BR in Los Angeles + Parking	$34,787	$146	38%	2	2	31	$435	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Modern Boho Chic Condo -Stylish West Hollywood Pad	$60,024	$164	100%	2	2	30	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-19.82%

Cap Rate

2.11%

Return on Investment

-2.79%

728 N Sweetzer Ave 115 Los Angeles, CA, 90069

2 bed • 3 bath • 6 guests

Purchase Price

Est. $8,629/mo

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.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

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

-$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

Revenue Appreciation

Cash on Cash Return

-19.82%

Cap Rate

2.11%

Return on Investment

-2.79%

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: -