BNBCalc Short Term Rental Cohost Analysis 870 Hilgard Ave, Los Angeles, CA, 90024

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Owner income

$48,230

Per year

This Airbnb could earn an additional

$2,232

Per month vs a Long-Term Rental

Annual Revenue range

$77,098 - $121,187

Annual Revenue

$68,900

AirDNA projects $151/night at 79% occupancy ($43,569). Airbtics projects $262/night at 72% occupancy ($68,899). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 72% occupancy rate, $262 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,587	$77,098	$102,604	$121,187
Occupancy	62%	78%	89%	93%
Nightly Rate	$212	$267	$310	$350

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1BR Apt Westwood One Assigned Parking by UCLA	$55,748	$152	99%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Elegant King Bed Courtyard Suite, Private Terrace!	$98,593	$281	95%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (19)
Westwood - Free Parking & Resort Style Amenities	$91,633	$302	81%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (111)
Show Stopper Close to Everything!	$70,639	$298	62%	1	1.5	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (107)
One Bedroom King Garden View+Pool+Spa, Gym EV Spot	$92,643	$271	91%	1	1	6	$125	✅	✅	❌	Y / Y	⭐️ 5 (18)
NEW Cozy One Bedroom! Top Floor, Quiet & Private	$104,205	$307	91%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (22)
Luxury King Bed Penthouse-Patio	$68,583	$291	64%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (19)
Westwood 1B1B Pool Hot Tub 20 minutes Walk to UCLA	$93,982	$264	96%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 5 (28)
Fountain View King Bed +Sofa Bed, Resort Amenities	$85,505	$254	90%	1	1	5	$129	✅	✅	❌	Y / Y	⭐️ 5 (15)
Prime Westwood LUXE 1 Bedroom Penthouse + Parking!	$117,204	$355	89%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (9)
Penthouse 1 Bdrm in Westwood, Pool+Hot Tub+Parking	$80,210	$262	82%	1	1	4	$129	✅	✅	❌	Y / Y	⭐️ 5 (25)
Resort Style Amenities Westwood Village	$71,265	$262	71%	1	1	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (25)
Cozy & Luxe Resort-Style Experience w/Garden View!	$81,117	$242	89%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (26)
Modern Design! Sexy One Bedroom+Terrace, Pool View	$100,005	$278	96%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (9)
1-Bedroom, Fountain View, King & SofaBed, Pool+Spa	$74,377	$321	62%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (16)
Luxury Condo UCLA Westwood CONTACT FOR SHORT STAYS	$24,918	$184	37%	1	1.5	30	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (16)
Studio/Bachelor UCLA Westwood	$17,900	$73	67%	1	1	30	$100	❌	❌	❌	N / Y	⭐️ 4 (1)
Cozy 1 bedroom apartment in Westwood close to UCLA	$35,971	$117	84%	1	1	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (102)
Ultimate Luxe Resort-Style Experience! Garden View	$115,079	$337	93%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (29)
Exclusive apartment in Westwood	$41,417	$123	92%	1	1	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (17)
UltraLuxe Penthouse 1 Bedroom King +Gated Parking!	$120,004	$374	87%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (39)
Modern Design! Sexy One Bedroom+Terrace, Pool View	$113,582	$342	89%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (29)
Pool Hot Tub 20 minutes Walk to UCLA	$72,584	$212	92%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 5 (18)
Intimate 1-BR Retreat - AM2-Bre	$62,920	$210	79%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
One Bedroom King Garden View+EV Space+Pool,Spa,Gym	$96,423	$341	77%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (27)
Westwood - Wilshire Corridor	$86,435	$328	72%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
UCLA Westwood Across W Hotel	$36,604	$137	73%	1	1	30	$150	❌	❌	✅	N / N	⭐️ 5 (2)
Luxury apartment with pool, jacuzzi and SPa	$40,710	$227	49%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (88)
LUX HIGH RISE UCLA WESTWOOD CONTACT FOR SHORT STAY	$50,917	$188	74%	1	1.5	30	$65	✅	❌	✅	Y / Y	⭐️ 5 (22)
Modern 1 bedroom available	$44,051	$204	59%	1	1	30	$350	❌	❌	✅	N / N	⭐️ 0 (1)
Modern Luxury- Heart of Westwood	$34,301	$213	44%	1	1	30	$350	❌	❌	✅	Y / Y	⭐️ 0 (2)
Ritzy 1 Bedroom on Prestigious Wilshire Corridor	$33,052	$215	42%	1	1	30	$249	✅	✅	✅	Y / Y	⭐️ 0 (1)
High End Quiet 1 Bedroom Apt with Washer/Dryer	$44,890	$223	55%	1	1	30	$249	✅	✅	✅	Y / Y	⭐️ 5 (5)
Elegant King Bed Courtyard Suite, Private Terrace!	$112,986	$350	87%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 5 (47)
Penthouse 1 Bedroom in Westwood Views+Pool+Parking	$80,431	$285	76%	1	1	5	$120	✅	✅	❌	Y / Y	⭐️ 5 (33)
Walk to UCLA! Westwood One BDRM +Views, Pool, Gym!	$66,593	$283	64%	1	1	5	$125	✅	✅	❌	Y / Y	⭐️ 4.9 (36)
Home away from home \| Cozy 1 Bedroom	$76,875	$236	89%	1	1	2	$0	✅	✅	✅	Y / N	⭐️ 5 (20)
Luxurious apartment with pool,Jacuzzi and free SPA	$61,233	$429	39%	1	1	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (54)

870 Hilgard Ave Los Angeles, California, 90024

1 bed • 1 bath • 3 guests

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$68,900

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $151/night at 79% occupancy.Projected nightly rate is $262/night at 72% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$70,199

Avg annual revenue

72%

Avg occupancy rate

$262

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

$15k

$50k

$85k

$120k

$13,780

Profit

Revenue

$68,900

Cleaning

$8,690

Cohost commission

$13,780

Owner payout

$48,230

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

800 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: 4

Lot size: -

Building area: 800 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Air Conditioner

View: -

Parking: None

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Emerson Community Charter School with 5/10 star rating
High School: University Senior High School Charter with 6/10 star rating