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 Investment Analysis 961 Terrace 49, Los Angeles, CA 90042

3 bed β€’ 2 bath β€’ 9 guests β€’ $1,500,000

BNB

Calc

Annual Revenue

$85,650

Profit (Cash Flow)

-$40,350

Cap Rate

4.1%

Annual Revenue

$85,650

AirDNA projects $327/night at 69% occupancy ($82,410). Airbtics projects $350/night at 67% occupancy ($85,649). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 67% occupancy rate, $350 rate per night.

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

Percentiles25%50%75%90%
Revenue$62,862$95,694$127,961$145,265
Occupancy57%70%80%87%
Nightly Rate$288$354$409$425

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
Casa Blanca- Spanish Paradise in the hills.

No image available

$136,707
$404
86%
332$275βŒβœ…βŒY / Y⭐️ 5 (81)
Amazing City Views in a Modern Rock β€˜n Roll House

No image available

$87,671
$366
61%
3330$175❌❌❌Y / Y⭐️ 5 (126)
Private 3 Bedroom Compound w/ 3-Tier Patio

No image available

$115,219
$342
83%
322$225❌❌❌Y / Y⭐️ 4.8 (195)
Private Mt Washington Sanctuary w/ Pool!

No image available

$174,216
$476
100%
331$0βœ…βŒβŒY / Y⭐️ 5 (25)
Light and Airy Renovated Hilltop Home in Highland Park

No image available

$80,308
$318
69%
3330$0βŒβŒβœ…Y / Y⭐️ 5 (31)
Lovely 3BR Retreat Home in Highland Park

No image available

$80,977
$279
71%
3230$400βŒβŒβœ…Y / Y⭐️ 4.8 (15)
Hip hillside retreat with VIEWS, POOL, and HOT TUB

No image available

$54,351
$270
55%
3330$0βœ…βœ…βœ…Y / Y⭐️ 5 (7)
Casa De Lagos - Hilltop Garden Havens

No image available

$87,948
$411
56%
322$320❌❌❌Y / Y⭐️ 4.8 (11)
Gorgeous, brand new house in LA

No image available

$57,950
$223
71%
3130$0βŒβŒβœ…Y / Y⭐️ 0 (0)

Return Metrics

-11.41% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$40,350-$80,700-$121,050-$161,400-$201,750-$403,500-$1,210,500
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,200,000$1,200,000$1,200,000$1,200,000$1,200,000$1,200,000$1,200,000
Down Payment$300,000$300,000$300,000$300,000$300,000$300,000$300,000
Property Appreciation$45,000$91,350$139,090$188,263$238,911$515,874$2,140,893
Total Return$1,504,649$1,510,649$1,518,040$1,526,863$1,537,161$1,612,374$2,430,393

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.41%

Cap Rate

4.05%

Return on Investment

5.48%

property-location

961 Terrace 49 Los Angeles, CA, 90042

3 bed β€’ 2 bath β€’ 9 guests

Est. $7,195/mo

Agent

This property is for sale!

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide


Laws


Market Data

-37

Airbnb Investor Score

-$40,350

Annual Profit

4.1%

Cap Rate

-11.4%

Cash on Cash

$85,650

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
AirDNA projects $327/night at 69% occupancy ($82,410). Airbtics projects $350/night at 67% occupancy ($85,649).

Top 51% of comparables

Top 51% 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.

$91,382

Avg annual revenue

67%

Avg occupancy rate

$350

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

$35k

$80k

$125k

$175k

Sign up to see the data on 10 all comparables

-$40,350

Profit

Revenue

$85,650

Operating Expenses

$24,814

Operating Income

$60,835

Mortgage & Taxes

$101,185

Profit (Cash Flow)

-$40,350

$353,500

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$8,500

Closing Costs

$45,000

Total

$353,500

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.41%

Cap Rate

4.05%

Profit (Cummulative)

-$40,350

$1,200,000

$8,500

$45,000

$0

Total Gain

$19,386

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

$71,192

Deductible property tax

$14,850

Your total deduction

$361,602

Your adjusted annual income

$150,000 - $361,602 = -$211,602


Taxes on -$211,602 (30%)

-$63,481

Your old tax bill

$45,000

Your new tax bill

-$63,481


Estimated tax savings

$108,481

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • 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: -