905 Loma Vista Dr Beverly Hills, California, 90210
1 bed • 1 bath • 1 guests
Est. $49,244/mo
Inquire about this property
Contact Agent
$10,266,800
Zestimate
$55,795
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $201/night at 76% occupancy.Projected nightly rate is $231/night at 71% occupancy.
Top 41% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$56,399
Avg annual revenue
71%
Avg occupancy rate
$231
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$75k
Sign up to see the data on 10 all comparables
-$657,705
Profit
Revenue
$55,795
Operating Expenses
$20,933
Operating Income
$34,861
Mortgage & Taxes
$692,566
Profit (Cash Flow)
-$657,705
$2,365,614
Cash Investment
Down Payment
$2,053,360
Renos & Furnishing
$4,250
Closing Costs
$308,004
Total
$2,365,614
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-27.8%
Cap Rate
0.33%
STR Tax Calculator (USA)
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
$487,273
Deductible property tax
$101,641
Your total deduction
$1,675,405
Your adjusted annual income
$150,000 - $1,675,405 = -$1,525,405
Taxes on -$1,525,405 (30%)
-$457,622
Your old tax bill
$45,000
Your new tax bill
-$457,622
Estimated tax savings
$502,622
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com