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 1243 S Olive St, Los Angeles, CA, 90015

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$53,764

Profit (Cash Flow)

$839

Cash on Cash Return

12.7%

Annual Revenue

$53,764

AirDNA projects $221/night at 58% occupancy ($46,816). Airbtics projects $230/night at 64% occupancy ($53,763). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $230 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,025$55,366$74,961$115,272
Occupancy49%71%80%87%
Nightly Rate$174$202$245$349

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
Distinguished Loft-Style Home w/ Modern Kitchen
$47,019
$160
76%
212$125❌❌❌Y / Y⭐️ 4.5 (230)
Distinguished Loft-Style Home w/ Modern Kitchen
$59,378
$170
91%
212$125❌❌❌Y / Y⭐️ 4.5 (273)
Distinguished Loft-Style Home w/ Modern Kitchen
$49,604
$176
70%
212$125❌❌❌Y / Y⭐️ 4.5 (280)
Distinguished Loft-Style Home w/ Modern Kitchen
$46,775
$154
77%
212$125❌❌❌Y / Y⭐️ 4.5 (265)
Huge 2-Bed/2-Bath near Crypto Arena, LACC
$50,720
$176
75%
222$125❌❌❌Y / Y⭐️ 4.5 (241)
2 BR DTLA Condo w/ Pool & Free Parking
$78,088
$233
88%
213$178✅✅❌Y / Y⭐️ 5 (116)
Exposed Brick Loft-Style Space | Private Balcony!
$60,116
$193
81%
212$125❌❌❌Y / Y⭐️ 4.5 (222)
Distinguished Loft-Style Home w/ Modern Kitchen
$47,993
$166
74%
212$125❌❌❌Y / Y⭐️ 4.5 (219)
Trendy Loft w/ Shared Roof Deck | Panoramic Views!
$58,590
$208
73%
222$125❌❌❌Y / Y⭐️ 4.5 (212)
Exposed Brick Loft-Style Space | Private Balcony!
$48,445
$146
85%
212$125❌❌❌Y / Y⭐️ 4.5 (225)
Exposed Brick Loft-Style Space | Private Balcony!
$61,205
$217
72%
212$125❌❌❌Y / Y⭐️ 4.5 (242)
Renovated Penthouse Loft in the Heart of LA
$80,306
$349
61%
212$125❌❌❌Y / Y⭐️ 4.5 (246)
Sunny & Spacious 2BDR & 1BTH in Downtown LA
$60,523
$180
87%
213$149✅❌❌Y / Y⭐️ 5 (47)
Beautiful 2-BR Loft in DTLA w/ Rooftop Pool
$83,382
$244
91%
213$175✅✅❌Y / Y⭐️ 5 (127)
HUGE Entertainers Loft in DTLA!
$54,688
$184
75%
211$220✅❌✅Y / Y⭐️ 5 (73)
Cozy 2bed Apt next to Convention center/LA Live
$38,062
$192
51%
222$180✅✅❌Y / Y⭐️ 5 (3)
Penthouse Featuring Personal Outdoor Living Space
$60,777
$211
74%
222$120❌❌❌Y / Y⭐️ 4.5 (270)
Renovated Penthouse Loft in the Heart of LA
$61,879
$227
71%
212$125❌❌❌Y / Y⭐️ 4.5 (368)
Free Parking + Unique Movie Loft + Pool + Views
$61,011
$166
92%
212$159✅✅✅Y / Y⭐️ 5 (112)
HUGE LUX 1.5 BR Apt w Pool, Jaccouzi, Gym
$27,314
$179
40%
2130$160✅✅✅Y / Y⭐️ 4 (6)
Distinguished Loft-Style Home w/ Modern Kitchen
$37,939
$157
60%
212$125❌❌❌Y / Y⭐️ 4.5 (208)
Level South Olive - Two Bedroom Sky Suite
$74,664
$600
34%
221$0✅✅✅Y / Y⭐️ 5 (5)
Sonder The Winfield | Two-Bedroom Apartment
$46,519
$410
31%
211$0❌❌❌Y / Y⭐️ 5 (83)
Sunny urban-chic 2-Bedroom DTLA Loft
$60,232
$495
31%
212$160✅✅❌Y / Y⭐️ 5 (53)
Stunning DTLA Gem 2bed w/ pool, gym, & parking
$71,216
$282
69%
212$0✅✅❌Y / Y⭐️ 5 (34)
Prime 2 Bedroom/2 Bath Close to Everything
$66,268
$196
87%
221$129✅❌❌Y / Y⭐️ 4.5 (147)
Premium Loft 2 bdr | Downtown LA
$62,885
$220
75%
221$140❌❌❌Y / Y⭐️ 4.5 (61)
Modern & Spacious | Central |2BR
$47,100
$151
80%
221$109✅❌❌Y / Y⭐️ 4.5 (31)
Cozy 2bed Apt next to Convention center/LA Live*
$53,409
$250
57%
2230$150✅✅❌Y / Y⭐️ 5 (5)
Trendy 2BR Downtown LA condo with Pool & GYM
$66,360
$192
85%
211$200✅✅❌Y / Y⭐️ 5 (45)
DTLA Landmark 2BR High-Rise New-Built on Broadway
$42,273
$165
70%
2130$299✅✅❌Y / Y⭐️ 5 (7)
Cozy 2bed Apt next to Convention center/LA Live
$54,707
$235
61%
21.52$150✅✅❌Y / Y⭐️ 3 (6)
Renovated Penthouse Loft in the Heart of LA
$28,540
$228
32%
212$125❌❌❌Y / Y⭐️ 4.5 (104)
NEW! Cozy 2bedroom Oasis in DTLA
$38,541
$270
39%
2130$125✅✅❌Y / Y⭐️ 0 (2)
Cozy 2bedApt next to Convention center/LA Live
$43,104
$261
43%
222$160✅✅❌Y / Y⭐️ 0 (0)
Level Hope & Flower - Stylish Two Bedroom Suite
$83,008
$280
81%
2230$0✅✅✅Y / Y⭐️ 5 (5)
Cozy 2bed Apt next to Crypto Arena & Convntn Centr
$54,914
$222
65%
222$150✅✅❌Y / Y⭐️ 5 (1)

Return Metrics

12.7% cash on cash return is a good return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$838$1,677$2,515$3,354$4,193$8,386$25,158
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$838$1,677$2,515$3,354$4,193$8,386$25,158

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.7%

Payback Period Days

2874

Return on Investment

12.7%

property-location

1243 S Olive St Los Angeles, California, 90015

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide


Laws


Market Data

$53,764

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $221/night at 58% occupancy.Projected nightly rate is $230/night at 64% occupancy.

Top 61% of comparables

Top 33% 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.

$53,497

Avg annual revenue

64%

Avg occupancy rate

$230

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

$15k

$40k

$60k

$85k

Sign up to see the data on 40 all comparables

$839

Profit

Revenue

$53,764

Operating Expenses

$18,989

Operating Income

$34,775

Net Effective Rent

$33,936

Profit (Cash Flow)

$839

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

12.7%

Payback Period Days

2874