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 743 N Dillon St, Los Angeles, CA, 90026

2 bed β€’ 2 bath β€’ 4 guests β€’ $1,680,900

BNB

Calc

Annual Revenue

$104,021

Profit (Cash Flow)

-$36,570

Cap Rate

4.6%

Annual Revenue

$104,021

AirDNA projects $356/night at 80% occupancy ($104,021). Airbtics projects $259/night at 68% occupancy ($64,326). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 80% occupancy rate, $356 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,906$54,448$91,436$166,105
Occupancy50%67%82%99%
Nightly Rate$168$220$302$452

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
Mod 2 Story, 2 Balconies, Park View in Silver Lake

No image available

$114,740
$341
88%
222$180❌❌❌Y / Y⭐️ 4.9 (12)
Modern home in Silver Lake

No image available

$164,185
$449
99%
235$200❌❌❌Y / Y⭐️ 5 (5)
Cali Vacation Duo

No image available

$45,092
$220
56%
211$0❌❌❌Y / Y⭐️ 4.8 (16)
MaltmanManor - SilverLakeHideaway-middle of it all

No image available

$112,732
$454
67%
222$100❌❌❌Y / Y⭐️ 4.8 (24)
SilverLake & London St-2br 2b House/gated parking

No image available

$23,058
$140
45%
2230$160βŒβŒβœ…Y / Y⭐️ 5 (7)
Newly listed near Sunset Blvd Private deck & BBQ!

No image available

$39,034
$237
45%
2130$199βŒβŒβœ…Y / Y⭐️ 5 (6)
Silver Lake Flat with views from Hollywood to DTLA

No image available

$59,070
$208
77%
2130$150❌❌❌Y / Y⭐️ 5 (110)
Spacious Urban Alcove with Panoramic Mountain Views

No image available

$66,246
$181
100%
2131$0❌❌❌Y / Y⭐️ 4.8 (91)
2BD 2BTH Silver Lake Bungalow+ loft

No image available

$56,526
$156
99%
2230$250βŒβŒβœ…Y / Y⭐️ 5 (4)
Cali Vacation Duo

No image available

$70,866
$255
75%
211$175❌❌❌Y / Y⭐️ 0 (0)
Modern Silverlake Apartment Home

No image available

$40,850
$148
74%
2130$65❌❌❌N / N⭐️ 4.8 (41)
The Robinson Tree House in Silver Lake

No image available

$62,569
$263
65%
2230$150❌❌❌Y / Y⭐️ 5 (8)
Duo Suite Sunset

No image available

$24,850
$194
35%
221$0❌❌❌Y / Y⭐️ 0 (0)
Silverlake 2+1.5 w/ W/D + Balcony

No image available

$30,036
$152
54%
2245$0βŒβŒβœ…Y / Y⭐️ 5 (2)
The Robinson Tree House in Silver Lake

No image available

$90,083
$500
46%
222$250βŒβŒβœ…Y / Y⭐️ 5 (4)

Return Metrics

-9.3% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$36,569-$73,139-$109,708-$146,278-$182,847-$365,695-$1,097,085
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,344,720$1,344,720$1,344,720$1,344,720$1,344,720$1,344,720$1,344,720
Down Payment$336,180$336,180$336,180$336,180$336,180$336,180$336,180
Property Appreciation$50,427$102,366$155,864$210,967$267,723$578,089$2,399,085
Total Return$1,694,757$1,710,127$1,727,056$1,745,589$1,765,776$1,893,293$2,982,899

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.3%

Cap Rate

4.57%

Return on Investment

7.72%

property-location

743 N Dillon St Los Angeles, California, 90026

2 bed β€’ 2 bath β€’ 4 guests

Est. $8,062/mo

Agent

Inquire about this property

Contact Agent

$1,680,900

Zestimate

Los Angeles

Guide

Zoning

Market

Guide


Laws


Market Data

$104,021

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $356/night at 80% occupancy ($104,021.49). Airbtics projects $259/night at 68% occupancy ($64,326).

Top 28% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$66,662

Avg annual revenue

68%

Avg occupancy rate

$259

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$70k

$115k

$165k

Sign up to see the data on 15 all comparables

-$36,570

Profit

Revenue

$104,021

Operating Expenses

$27,203

Operating Income

$76,819

Mortgage & Taxes

$113,388

Profit (Cash Flow)

-$36,570

$393,107

Cash Investment

Down Payment

$336,180

Renos & Furnishing

$6,500

Closing Costs

$50,427

Total

$393,107

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.3%

Cap Rate

4.57%

Profit (Cummulative)

-$36,570

$1,344,720

$6,500

$50,427

$0

Total Gain

$30,371

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

$79,777

Deductible property tax

$16,641

Your total deduction

$395,657

Your adjusted annual income

$150,000 - $395,657 = -$245,657


Taxes on -$245,657 (30%)

-$73,697

Your old tax bill

$45,000

Your new tax bill

-$73,697


Estimated tax savings

$118,697

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