BNBCalc Short Term Rental Investment Analysis 8112 S Broadway, Los Angeles, CA 90003

1 bed • 1 bath • 3 guests • $2,600,000

BNB

Calc

Annual Revenue

$29,731

Profit (Cash Flow)

-$163,202

Cap Rate

0.5%

Annual Revenue

$29,731

AirDNA projects $110/night at 74% occupancy ($29,730). Airbtics projects $118/night at 69% occupancy ($29,738). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,410	$32,202	$42,894	$57,812
Occupancy	51%	74%	89%	93%
Nightly Rate	$95	$115	$128	$165

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5 miles to SOFI Stadium 1bed fully equipped suite	$30,924	$120	70%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (146)
Grt Local 5 min drive to SoFi Stad 15 min to LAX!	$25,274	$126	50%	1	1	2	$75	❌	❌	❌	N / N	⭐️ 4.8 (24)
Modern and Cozy Oasis Home near LAX\|SoFi\|Beaches	$34,422	$165	57%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (74)
Budget Friendly Rv Camper 15 mins away from LAX!	$22,679	$66	89%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (125)
Quiet, Cozy Studio, 15mins to LAX, 9mins to Sofi	$16,409	$100	44%	1	1	3	$70	❌	❌	❌	N / Y	⭐️ 5 (42)
Casa Kat- Charming Guest House	$38,361	$112	89%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Cozy Guest House	$37,442	$110	93%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (276)
The Blue Experience!	$32,101	$114	74%	1	1	1	$75	❌	❌	❌	N / N	⭐️ 5 (46)
Casita LuGa	$23,791	$90	67%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.7 (60)
Staycation in an RV	$32,923	$100	89%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (28)
Beautiful getaway studio	$36,800	$122	80%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 4.7 (55)
The LA Lounge	$35,259	$118	78%	1	1	30	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
Near Sofi-LAX-Intuit Dome-Free Onsite Parking	$38,283	$134	74%	1	1	2	$79	❌	❌	❌	N / Y	⭐️ 5 (178)
Modern+Cozy Apartment in DTLA	$51,549	$184	74%	1	1	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (58)
Back house 1 bed/ 1.5 bath	$17,986	$117	42%	1	2	30	$150	❌	❌	❌	N / Y	⭐️ 5 (5)
Studio 2057	$26,708	$189	34%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Centrally located tropical stay + private patio	$41,252	$151	73%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (92)
Mother in Law Unit w/Parking & Wi-fi 15 min to LAX	$27,435	$84	86%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.8 (131)
Golden Retreat near Sofi, Forum, & Exposition Park	$30,394	$85	97%	1	1	3	$40	❌	❌	✅	N / Y	⭐️ 5 (50)
The Mini-Guest-House@ Simple Rest	$41,177	$110	99%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (315)
Adorable Guest House - Parking on Premises	$47,267	$155	83%	1	1	3	$75	❌	❌	❌	N / N	⭐️ 4.8 (26)
A’s Sunset View gated private studio	$42,455	$122	94%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (157)
Boho Cozy Studio	$15,529	$118	34%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.7 (17)
Los Angeles Cozy guest suite with free parking	$42,368	$125	90%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 4.9 (220)
Lovely home	$12,489	$72	43%	1	1	1	$59	❌	❌	❌	N / Y	⭐️ 4.9 (114)
SoFi Bungalow - LAX • Beaches • Universal • Disney	$47,033	$192	65%	1	1	30	$110	❌	❌	✅	Y / Y	⭐️ 5 (33)
Cozy SUITE HOUSE near SpaceX, Beaches, Lax & Sofi	$28,773	$146	52%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 4.5 (4)
52 Street Studio - near USC & SoFi stadium	$27,327	$97	74%	1	1	2	$79	❌	❌	❌	N / Y	⭐️ 4.8 (140)
Centrally! Located 1 bedroom Loft Apart LA.	$25,687	$112	58%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.2 (4)
Lovely Guesthouse near 110 & 105 freeways	$38,265	$116	89%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.8 (52)
Adorable 1-bedroom place near USC & DTLA	$15,184	$91	41%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.6 (67)
E-Sweetest little gem ( beautifully remodeled )E	$21,764	$95	60%	1	1	3	$135	❌	❌	❌	N / Y	⭐️ 4.2 (54)
Cute Tiny House With Patio	$17,273	$98	44%	1	1	30	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (109)
Orchid	$32,033	$95	88%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (51)
Family Vacation Guesthouse near LAX/Inglewood	$29,948	$86	91%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (53)
GUEST SUITE Private Studio Room in S. Central LA	$26,792	$120	61%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (110)
B-Super Cute and Cozy 1 bedroom Condo-B	$13,524	$74	44%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Sexy Apt. suite w/ skyline view of DTLA & balcony!	$59,504	$170	93%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (21)
Huge Apartment W/ Absentee Roommate. Pay Less	$31,165	$83	100%	1	2	4	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (14)

Return Metrics

-27.09% 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)	-$163,201	-$326,403	-$489,605	-$652,807	-$816,009	-$1,632,019	-$4,896,058
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,080,000	$2,080,000	$2,080,000	$2,080,000	$2,080,000	$2,080,000	$2,080,000
Down Payment	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Property Appreciation	$78,000	$158,340	$241,090	$326,322	$414,112	$894,182	$3,710,882
Total Return	$2,514,798	$2,431,936	$2,351,484	$2,273,515	$2,198,102	$1,862,162	$1,414,823

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.09%

Cap Rate

0.46%

Return on Investment

-9.9%

8112 S Broadway Los Angeles, CA, 90003

1 bed • 1 bath • 3 guests

Purchase Price

Est. $12,471/mo

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

-112

Airbnb Investor Score

-$163,201

Annual Profit

0.5%

Cap Rate

-27.1%

Cash on Cash

$29,731

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $110/night at 74% occupancy ($29,730.86). Airbtics projects $118/night at 69% occupancy ($29,738).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$30,768

Avg annual revenue

69%

Avg occupancy rate

$118

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

$10k

$25k

$45k

$60k

-$163,202

Profit

Revenue

$29,731

Operating Expenses

$17,545

Operating Income

$12,186

Mortgage & Taxes

$175,388

Profit (Cash Flow)

-$163,202

$602,250

Cash Investment

Down Payment

$520,000

Renos & Furnishing

$4,250

Closing Costs

$78,000

Total

$602,250

DSCR Ratio

Weak

0.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-27.09%

Cap Rate

0.46%

Return on Investment

-9.9%

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

$123,399

Deductible property tax

$25,740

Your total deduction

$421,366

Your adjusted annual income

$150,000 - $421,366 = -$271,366

Taxes on -$271,366 (30%)

-$81,410

Your old tax bill

$45,000

Your new tax bill

-$81,410

Estimated tax savings

$126,410

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -