BNBCalc Short Term Rental Rental Arbitrage Analysis 801 South Olive Street, Los Angeles, CA

2 bed • 2 bath • 4 guests • $3,408

BNB

Calc

Annual Revenue

$45,232

Profit (Cash Flow)

-$13,544

Cash on Cash Return

-205.2%

Annual Revenue

$45,232

AirDNA projects $227/night at 55% occupancy ($45,600). Airbtics projects $258/night at 48% occupancy ($45,231). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,206	$41,642	$70,518	$86,295
Occupancy	33%	45%	65%	74%
Nightly Rate	$230	$243	$282	$304

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Distinguished Loft-Style Home w/ Modern Kitchen	$49,604	$176	70%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (280)
Distinguished Loft-Style Home w/ Modern Kitchen	$46,775	$154	77%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (265)
Penthouse Featuring Personal Outdoor Living Space	$60,777	$211	74%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (270)
Exposed Brick Loft-Style Space \| Private Balcony!	$61,205	$217	72%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (242)
Level South Olive - Two Bedroom Sky Suite	$74,664	$600	34%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Premium Loft 2 bdr \| Downtown LA	$62,885	$220	75%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Penthouse Featuring Personal Outdoor Living Space	$48,833	$202	65%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Level South Olive - DTLA 2BD Suite	$43,579	$243	49%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Level South Olive - Delightful Two Bedroom Suite	$57,773	$287	55%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Level South Olive -Luxurious Jr. 2BD Suite in DTLA	$47,126	$222	58%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Level South Olive- Gorgeous Two Bedroom Suite	$40,021	$243	45%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Comfy 2bed Condo with balcony & a rooftop pool	$46,205	$286	40%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Comfy 2bed Condo with balcony & a rooftop pool%	$42,989	$284	38%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 3.6 (3)
Spacious 2BRApt With xtra bed, Pool, good 4 7guest	$47,075	$283	45%	2	2	30	$180	✅	✅	❌	Y / Y	⭐️ 0 (0)
Level South Olive - Stunning 2BD Sky Suite in DTLA	$84,217	$295	78%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Level South Olive - Modern Jr. 2BD Suite	$56,383	$237	65%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
A Spacious 2BRApt Wit xtra beds and a rooftop pool	$43,341	$191	62%	2	2	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Level South Olive -Chic Two Bedroom Sky Suite	$71,132	$299	65%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Level South Olive - Beautiful 2BD Suite in DTLA	$50,484	$242	57%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Level South Olive- 2BD Suite in the Heart of DTLA	$29,107	$241	33%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Level South Olive - Jr. 2BD Suite in LA	$27,524	$235	32%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Level South Olive - DTLA Spacious 2BD Suite	$29,469	$244	33%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Level South Olive - DTLA Stunning 2BD Suite	$29,350	$243	33%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Level South Olive - Chic 2BD Suite in DTLA	$29,469	$244	33%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Level South Olive -Beautiful Two Bedroom Sky Suite	$27,873	$224	34%	2	2	30	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
Spacious 2BRApt With xtra bed, Pool, good 4 7guest	$41,627	$268	41%	2	2	2	$160	✅	✅	❌	Y / Y	⭐️ 0 (0)
Best of Downtown LA, 2bdrm 2bath condo	$45,018	$150	82%	2	2	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Level South Olive - Spacious Jr. Two Bedroom Suite	$27,289	$233	32%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Level South Olive - Luxury Two Bedroom Suite	$60,873	$252	66%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Level South Olive - Hip DTLA Two Bedroom Suite	$43,220	$241	49%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
A Spacious 2BRApt Wit xtra beds and a rooftop pool	$49,358	$282	46%	2	2	1	$180	✅	✅	❌	Y / N	⭐️ 0 (0)
2 bed 2 bath High Rise Apartment DTLA	$45,349	$354	35%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Cozy 2bed Condo with balcony & a rooftop pool	$37,820	$250	36%	2	2	2	$160	✅	❌	❌	Y / Y	⭐️ 0 (0)
Level South Olive - Fabulous Two Bedroom Suite	$38,403	$244	43%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Cozy 2bed Condo with balcony	$59,475	$250	65%	2	2	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

-205.21% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,544	-$27,088	-$40,632	-$54,177	-$67,721	-$135,443	-$406,329
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$102	$207	$316	$427	$542	$1,172	$4,864
Total Return	-$13,442	-$26,881	-$40,316	-$53,749	-$67,178	-$134,271	-$401,465

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-205.21%

Payback Period Days

Return on Investment

-203.66%

801 S Olive St Los Angeles, California, 90014

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$45,232

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $227/night at 55% occupancy.Projected nightly rate is $258/night at 48% occupancy.

Occupancy Rate

Top 44% 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.

$44,506

Avg annual revenue

48%

Avg occupancy rate

$258

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

$20k

$40k

$60k

$85k

-$13,544

Profit

Revenue

$45,232

Operating Expenses

$17,880

Operating Income

$27,352

Net Effective Rent

$40,896

Profit (Cash Flow)

-$13,544

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-205.21%

Payback Period Days