BNBCalc Short Term Rental Rental Arbitrage Analysis 1056 Walnut Grove Avenue, Rosemead, CA

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$59,191

Profit (Cash Flow)

-$451

Cash on Cash Return

-5.1%

Annual Revenue

$59,191

AirDNA projects $221/night at 79% occupancy ($63,767). Airbtics projects $219/night at 74% occupancy ($59,191). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 74% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,128	$64,253	$82,008	$97,238
Occupancy	62%	79%	84%	91%
Nightly Rate	$191	$213	$255	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relaxing Rear House Retreat w/ BBQ + King Beds	$75,359	$235	83%	3	1	5	$135	❌	❌	❌	Y / Y	⭐️ 5 (104)
Spacious 2-Story Haven w/ King Beds + Workspace	$85,220	$264	83%	3	3	5	$185	❌	❌	❌	Y / Y	⭐️ 5 (109)
Modern 3BR w/ King Beds Near LA Perfect for Family	$63,018	$193	84%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 5 (163)
convenient location！2024 New renovated cozy home	$63,486	$190	88%	3	2	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (50)
3 brs-Entire FrontHouse-Disneyland&LA-Kingbed+EV	$53,474	$222	61%	3	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (113)
Brand New 3 Bdrm 2.5 Bath Fully Furnished House	$67,518	$193	93%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (153)
Stunning 3BR House Near SGV	$66,403	$208	85%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (55)
Ultimate Lakers Fan Retreat in Monterey Park	$37,015	$175	53%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (29)
Modern Spacious Home w/ 3 rooms	$55,791	$222	64%	3	2	2	$180	❌	❌	✅	N / Y	⭐️ 5 (70)
Los Angeles (San Gabriel) Beautiful/Clean Home -	$71,101	$223	84%	3	2	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (270)
PrivateHOUSE,3Bd1king2Queen w/kitchen,patio,BBQ,Ac	$62,334	$215	72%	3	1	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (94)
Centrally Located Charming LA Home w/ Food Scenes	$64,621	$219	74%	3	1.5	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (72)
cozy front house. 3 bed 1.5 bath	$54,116	$157	91%	3	1.5	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (88)
3b1b Home Walking Distance to Restaurants & Shops!	$50,873	$154	83%	3	1	1	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (128)
Stay One - Stunning Family Home Near Downtown LA	$78,827	$261	80%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (232)
Stunning Brand New Guest House	$37,900	$204	47%	3	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cozy Family 3BDR in LA access to Boba & Food	$83,990	$278	79%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
Cozy Aesthetic Space For Groups Near DTLA	$90,014	$283	84%	3	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Getaway in the Sunny SoCal Side	$50,102	$142	90%	3	1.5	5	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
The Front House Sanctuary in the Suburbs	$52,726	$153	85%	3	1	5	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (92)
2020 NEW - The Best Dream Vacation/Travel Home!	$61,056	$275	59%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (292)
Newly Built Cozy, Clean, and Lovely Retreat	$47,540	$160	75%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
KING BED Huge Home 6 Beds 2.5 Bath, Private Garage	$58,608	$262	58%	3	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Spanish Home in a Secret Garden your own Resort	$97,387	$422	62%	3	2	3	$269	✅	✅	✅	Y / Y	⭐️ 4.5 (109)
Traveler's Dream Pool LUXE Home	$101,677	$282	94%	3	2	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (100)
Stay Five - Gorgeous Townhome Near Downtown LA	$76,876	$255	80%	3	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (197)
Luxury Spacious Home w/ indoor patio & 3 bedrooms	$44,239	$192	56%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (85)
Gated Tranquil 3BR/2BA + 2 car garage LA/SGV	$82,228	$287	77%	3	2	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (138)
New Luxury House in Rosemead	$75,011	$214	94%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (56)
Cozy 3-bedroom home in SGV near DTLA!	$57,069	$223	67%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
BOHO retreat Los Angeles Pet OK	$56,716	$177	85%	3	2	30	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (75)
Adorable Home Near LA w/ King beds + Fast Wifi	$81,241	$256	84%	3	2	5	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
3Bedrooms/3Baths Lovely Home in Monterey Park 430B	$49,195	$198	63%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
brand new Beautiful Amazing Home	$39,719	$198	53%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (131)
cozy house w/ free parking near Disneyland	$53,077	$203	70%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (55)
Newer 2-story Home-3BR/2BA -Gated Back House	$42,415	$198	57%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (233)
Sleeps 8 Pet OK 3 Bedroom house near DTLA	$57,717	$212	70%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (167)
Remodeled Home Nr DTLA 3Bd 2Ba	$59,070	$191	81%	3	2	2	$318	❌	❌	❌	Y / Y	⭐️ 5 (200)
wonderful stay, 15 mins from LA, clean, parking	$40,875	$216	49%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (303)
Charming 3 Bdrm Home 25 Mins To Universal Studios	$57,993	$165	94%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (96)

Return Metrics

-5.1% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$451	-$902	-$1,354	-$1,805	-$2,257	-$4,514	-$13,543
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	-$451	-$902	-$1,354	-$1,805	-$2,257	-$4,514	-$13,543

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.1%

Payback Period Days

Return on Investment

-5.1%

1056 Walnut Grove Ave Rosemead, California, 91770

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$59,191

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 79% occupancy.Projected nightly rate is $219/night at 74% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$62,589

Avg annual revenue

74%

Avg occupancy rate

$219

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

$35k

$60k

$80k

$105k

-$451

Profit

Revenue

$59,191

Operating Expenses

$19,695

Operating Income

$39,497

Net Effective Rent

$39,948

Profit (Cash Flow)

-$451

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-5.1%

Payback Period Days