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 Rental Arbitrage Analysis 900 E 2nd St, Los Angeles, CA, 90012

1 bed β€’ 1 bath β€’ 4 guests β€’ $0

BNB

Calc

Annual Revenue

$28,730

Profit (Cash Flow)

-$23,929

Cash on Cash Return

-550.1%

Annual Revenue

$28,730

AirDNA projects $173/night at 45% occupancy ($28,434). Airbtics projects $171/night at 46% occupancy ($28,730). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 46% occupancy rate, $171 rate per night.

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

Percentiles25%50%75%90%
Revenue$14,158$26,333$47,439$62,394
Occupancy29%44%63%69%
Nightly Rate$130$157$198$239

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
DTLA JR 1BR with Gym, Pool - Insurance Accepted

No image available

$29,082
$185
40%
111$105βœ…βœ…βŒY / Y⭐️ 4.5 (27)
DTLA JR 1BR with Gym, Pool - Insurance Accepted

No image available

$24,347
$190
32%
111$105βœ…βœ…βŒY / Y⭐️ 4.5 (21)
DTLA JR 1BR with Gym, Pool - Insurance Accepted

No image available

$41,916
$211
52%
111$105βœ…βœ…βŒY / Y⭐️ 4.5 (15)
DTLA JR 1BR with Gym, Pool - Insurance Accepted

No image available

$22,253
$173
30%
111$105βœ…βœ…βŒY / Y⭐️ 4.5 (14)
Explore DTLA Arts District!

No image available

$20,701
$101
56%
1130$150❌❌❌N / N⭐️ 4.5 (12)
Downtown - Art District L. Tokyo

No image available

$35,164
$150
62%
1130$80βœ…βœ…βŒY / Y⭐️ 4.5 (21)
Fashion life in downtown LA

No image available

$39,726
$162
67%
1130$200βœ…βœ…βŒY / Y⭐️ 5 (6)
1 bdrm + Loft w/ free parking- Arts District, DTLA

No image available

$24,412
$115
58%
1130$150βœ…βœ…βŒY / Y⭐️ 5 (6)
DTLA Arts District Japandi-Style Loft

No image available

$44,484
$206
59%
1230$200βœ…βœ…βœ…Y / Y⭐️ 5 (3)
Cozy Industrial Modern Loft DTLA. Central Location

No image available

$25,827
$156
44%
1130$90βŒβŒβœ…Y / Y⭐️ 5 (19)
DTLA Boho Oasis In The Arts District

No image available

$13,417
$94
39%
1130$0❌❌❌N / N⭐️ 3 (3)
En Vogue Loft | LA Pro Stay: Spa. Gym. Work. Relax

No image available

$38,814
$303
35%
1130$250βœ…βœ…βŒY / Y⭐️ 5 (24)
Sunny & Chic Vibes in Lil Tokyo W/ Skyline Views

No image available

$19,908
$136
40%
111$140βŒβŒβœ…Y / Y⭐️ 5 (1)
Chic & Centrally-Located DTLA High Rise 36 rooftop

No image available

$28,583
$110
71%
1130$205βœ…βœ…βœ…Y / Y⭐️ 5 (6)
Luxury Arts District Little Tokyo

No image available

$33,766
$134
67%
1130$60βœ…βœ…βŒY / Y⭐️ 1 (2)
Mid Century Modern Loft in Downtown LA

No image available

$25,136
$101
68%
1130$150❌❌❌Y / Y⭐️ 5 (10)
Peaceful Downtown Space w/ Parking!

No image available

$34,203
$105
89%
1130$150βœ…βœ…βŒY / Y⭐️ 4.9 (25)
Art District LA Loft(1000 sqft)

No image available

$31,645
$131
66%
1130$100βœ…βœ…βŒY / Y⭐️ 5 (4)
Safe DTLA Arts District 1 bdrm PLUS loft with pool

No image available

$23,058
$105
60%
1130$250βœ…βœ…βŒY / N⭐️ 5 (5)
Discounted Newly Renovated 1 bed/1 bath in LA1st#3

No image available

$13,063
$83
43%
1130$200βŒβŒβœ…Y / Y⭐️ 5 (1)
Huge Beautiful Loft in Arts District DTLA

No image available

$34,092
$135
69%
1130$350βœ…βœ…βœ…Y / Y⭐️ 5 (14)
Tokyo Island Vibes

No image available

$25,212
$168
41%
111$0βœ…βœ…βŒY / N⭐️ 4 (4)
Arts District Zen Loft with Downtown View

No image available

$23,674
$147
44%
1130$200βŒβœ…βŒY / Y⭐️ 0 (2)
Skyline View Loft with Chef’s Kitchen: DTLA, 30+

No image available

$37,629
$149
69%
1131$0βŒβŒβœ…Y / Y⭐️ 0 (0)
Exceptional Designer Apartment

No image available

$34,435
$192
49%
1130$75βŒβŒβœ…Y / Y⭐️ 0 (0)
Studio Loft in the Arts District

No image available

$40,887
$133
84%
1130$100βŒβœ…βŒY / Y⭐️ 5 (61)
Amazing Arts District Loft

No image available

$37,397
$131
78%
1130$160βœ…βœ…βŒY / Y⭐️ 0 (2)
Long Term: "The DRAKE" Stunning Designer Loft DTLA

No image available

$37,491
$197
52%
1230$171βŒβœ…βŒY / Y⭐️ 0 (1)
Luxury 1 Bedroom vacation Home in Downtown LA.

No image available

$32,444
$197
45%
1131$195βœ…βœ…βŒY / Y⭐️ 5 (3)
Loft with gorgeous views, natural light, doorman.

No image available

$13,506
$90
41%
1130$180βŒβŒβœ…Y / N⭐️ 0 (0)

Return Metrics

-550.08% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$23,928-$47,857-$71,786-$95,715-$119,644-$239,288-$717,864
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$0$0$0$0$0$0$0
Total Return-$23,928-$47,857-$71,786-$95,715-$119,644-$239,288-$717,864

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-550.08%

Payback Period Days

0

Return on Investment

-550.08%

property-location

900 E 2nd St Los Angeles, California, 90012

1 bed β€’ 1 bath β€’ 4 guests

Agent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide


Laws


Market Data

$28,730

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 45% occupancy.Projected nightly rate is $171/night at 46% occupancy.

Top 46% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$26,745

Avg annual revenue

46%

Avg occupancy rate

$171

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

$5k

$20k

$30k

$45k

Sign up to see the data on 40 all comparables

-$23,929

Profit

Revenue

$28,730

Operating Expenses

$15,735

Operating Income

$12,995

Net Effective Rent

$36,924

Profit (Cash Flow)

-$23,929

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-550.08%

Payback Period Days

0