BNBCalc Short Term Rental Investment Analysis 738 S Norton Ave, Los Angeles, CA 90005

3 bed • 2 bath • 9 guests • $1,295,000

BNB

Calc

Annual Revenue

$82,618

Profit (Cash Flow)

-$29,159

Cap Rate

4.5%

Annual Revenue

$82,618

AirDNA projects $348/night at 65% occupancy ($82,618). Airbtics projects $357/night at 67% occupancy ($87,362). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 65% occupancy rate, $348 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$59,380	$111,378	$128,958	$150,190
Occupancy	53%	78%	82%	87%
Nightly Rate	$295	$367	$406	$446

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand New Modern 3B2.5B House Hancock Park/K Town	$104,456	$280	93%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (96)
Craftsman Home 3BD/ 2.5 BR/ On-site Parking	$121,154	$442	70%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (91)
SPACIOUS 3BR/2BA in the heart of K-TOWN LA!!	$79,026	$237	82%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (164)
Designer LA Home Near Shopping, Hollywood and BH	$70,272	$400	48%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Centrally Located LA Designer Home w 360 Roof Deck	$114,631	$360	87%	3	3	31	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Luxury Bohemian House w/Hollywood & Downtown Views	$148,853	$490	83%	3	4	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (10)
3BD/2BA IN K-TOWN, LA!! CONVENIENT LOCATION!!	$67,417	$243	75%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (76)
Casa Keniston	$51,287	$374	31%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
Sun-Kissed Pristine 1922 Spanish Colonial Statement Home	$136,505	$408	82%	3	2	30	$375	❌	❌	✅	Y / Y	⭐️ 5 (117)

Return Metrics

-9.51% 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)	-$29,158	-$58,317	-$87,476	-$116,635	-$145,793	-$291,587	-$874,763
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,036,000	$1,036,000	$1,036,000	$1,036,000	$1,036,000	$1,036,000	$1,036,000
Down Payment	$259,000	$259,000	$259,000	$259,000	$259,000	$259,000	$259,000
Property Appreciation	$38,850	$78,865	$120,081	$162,533	$206,259	$445,371	$1,848,304
Total Return	$1,304,691	$1,315,547	$1,327,605	$1,340,898	$1,355,465	$1,448,783	$2,268,541

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.51%

Cap Rate

4.49%

Return on Investment

7.31%

738 S Norton Ave Los Angeles, CA, 90005

3 bed • 2 bath • 9 guests

Purchase Price

Est. $6,211/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-28

Airbnb Investor Score

-$29,158

Annual Profit

4.5%

Cap Rate

-9.5%

Cash on Cash

$82,618

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $348/night at 65% occupancy.Projected nightly rate is $357/night at 67% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$92,363

Avg annual revenue

67%

Avg occupancy rate

$357

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

$70k

$110k

$150k

-$29,159

Profit

Revenue

$82,618

Operating Expenses

$24,420

Operating Income

$58,198

Mortgage & Taxes

$87,357

Profit (Cash Flow)

-$29,159

$306,350

Cash Investment

Down Payment

$259,000

Renos & Furnishing

$8,500

Closing Costs

$38,850

Total

$306,350

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.51%

Cap Rate

4.49%

Return on Investment

7.31%

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

$61,462

Deductible property tax

$12,820

Your total deduction

$158,625

Your adjusted annual income

$150,000 - $158,625 = -$8,625

Taxes on -$8,625 (30%)

-$2,588

Your old tax bill

$45,000

Your new tax bill

-$2,588

Estimated tax savings

$47,588

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: Active

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: -