BNBCalc Short Term Rental Rental Arbitrage Analysis 11640 Mayfield Ave, Los Angeles, CA 90049, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$32,938

Profit (Cash Flow)

-$22,164

Cash on Cash Return

-654.8%

Annual Revenue

$32,938

AirDNA projects $167/night at 54% occupancy ($32,937).

BNB Calc projects a 54% occupancy rate, $167 rate per night.

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

Return Metrics

-654.77% 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)	-$22,164	-$44,328	-$66,492	-$88,656	-$110,820	-$221,641	-$664,925
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	-$22,164	-$44,328	-$66,492	-$88,656	-$110,820	-$221,641	-$664,925

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-654.77%

Payback Period Days

Return on Investment

-654.77%

11640 Mayfield Ave Los Angeles, California, 90049-5754

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$32,938

Annual Revenue

Projected nightly rate is $167/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$22,164

Profit

Revenue

$32,938

Operating Expenses

$15,682

Operating Income

$17,256

Net Effective Rent

$39,420

Profit (Cash Flow)

-$22,164

$3,385

Cash Investment

Renos & Furnishing

Setup Costs

$3,385

Total

$3,385

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-654.77%

Payback Period Days