BNBCalc Short Term Rental Investment Analysis 7526 S Hobart Blvd, Los Angeles, CA 90047

3 bed • 2 bath • 9 guests • $4,000

BNB

Calc

Annual Revenue

$70,288

Profit (Cash Flow)

$47,200

Cap Rate

1186.8%

Annual Revenue

$70,288

AirDNA projects $282/night at 71% occupancy ($73,129). Airbtics projects $283/night at 68% occupancy ($70,287). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 68% occupancy rate, $283 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,939	$76,404	$112,096	$139,941
Occupancy	60%	68%	79%	85%
Nightly Rate	$201	$286	$365	$423

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
KING bed w/spacious Backyard SOFI Forum Beach LAX	$136,042	$413	90%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (100)
Central to Forum, LAX, SoFi Stadium, DTLA, Beaches	$53,189	$185	68%	3	1	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (281)
Beautiful Spanish Home near SoFi, Forum, LAX, DTLA	$122,100	$403	79%	3	2	30	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
Tranquil Home Near SoFi Stadium.	$68,228	$286	60%	3	3	1	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
3 Bedroom Spacious house near USC free parking	$60,417	$147	85%	3	2	30	$267	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Beautiful & Cozy LA Retreat near SoFi\|LAX\|Beaches	$102,454	$328	80%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (42)
SoFi-Stadium 3-Beds+ Pool-table Home!	$49,542	$431	30%	3	2	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (25)
Lavish LA close to LAX, Stadiums, and Beaches!	$93,547	$294	78%	3	2	2	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (96)
3 bed/2 bath home (up to 8 guests) Plz read 4 more	$30,447	$128	60%	3	2	30	$135	❌	❌	❌	Y / Y	⭐️ 5 (188)
*Awesome LA Craftsman w/parking	$82,237	$314	68%	3	2	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (47)
Modern LA Home + Jacuzzi (Sofi-LAX-Forum-USC)	$40,685	$218	49%	3	2	3	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (83)
Chic Mid-Century Home near So-Fi Stadium	$52,949	$170	79%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (38)
Casa Sofi-Cali Urban Escape	$69,376	$223	85%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (56)
Outstanding Home \| LAX \| SOFI \| Kia Forum\| Intuit!	$98,848	$460	55%	3	2	2	$209	❌	❌	✅	Y / Y	⭐️ 5 (101)
WindsorHills Retreat Backyard Oasis/SOFI LAX BEACH	$65,435	$257	62%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (53)

Return Metrics

501.06% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$47,200	$94,400	$141,601	$188,801	$236,001	$472,003	$1,416,010
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,200	$3,200	$3,200	$3,200	$3,200	$3,200	$3,200
Down Payment	$800	$800	$800	$800	$800	$800	$800
Property Appreciation	$120	$243	$370	$502	$637	$1,375	$5,709
Total Return	$51,320	$98,644	$145,971	$193,303	$240,638	$477,379	$1,425,719

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

501.06%

Cap Rate

1,186.75%

Return on Investment

502.75%

7526 S Hobart Blvd Los Angeles, CA, 90047

3 bed • 2 bath • 9 guests

Purchase Price

Est. $19/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

11932

Airbnb Investor Score

$47,200

Annual Profit

1186.8%

Cap Rate

501.1%

Cash on Cash

$70,288

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $282/night at 71% occupancy.Projected nightly rate is $283/night at 68% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$75,033

Avg annual revenue

68%

Avg occupancy rate

$283

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

$65k

$100k

$135k

$47,200

Profit

Revenue

$70,288

Operating Expenses

$22,817

Operating Income

$47,470

Mortgage & Taxes

$270

Profit (Cash Flow)

$47,200

$9,420

Cash Investment

Down Payment

$800

Renos & Furnishing

$8,500

Closing Costs

$120

Total

$9,420

DSCR Ratio

Strong

175.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

501.06%

Cap Rate

1,186.75%

Return on Investment

502.75%

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

$190

Deductible property tax

$40

Your total deduction

-$45,631

Your adjusted annual income

$150,000 - -$45,631 = $195,631

Taxes on $195,631 (30%)

$58,689

Your old tax bill

$45,000

Your new tax bill

$58,689

Estimated tax savings

-$13,689

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: -