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}

Percentiles	25%	50%	75%	90%
Revenue	$33,025	$55,366	$74,961	$115,272
Occupancy	49%	71%	80%	87%
Nightly Rate	$174	$202	$245	$349

Seasonality (Profit by Month)

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%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (230)
Distinguished Loft-Style Home w/ Modern Kitchen	$59,378	$170	91%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (273)
Distinguished Loft-Style Home w/ Modern Kitchen	$49,604	$176	70%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (280)
Distinguished Loft-Style Home w/ Modern Kitchen	$46,775	$154	77%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (265)
Huge 2-Bed/2-Bath near Crypto Arena, LACC	$50,720	$176	75%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (241)
2 BR DTLA Condo w/ Pool & Free Parking	$78,088	$233	88%	2	1	3	$178	✅	✅	❌	Y / Y	⭐️ 5 (116)
Exposed Brick Loft-Style Space \| Private Balcony!	$60,116	$193	81%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (222)
Distinguished Loft-Style Home w/ Modern Kitchen	$47,993	$166	74%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (219)
Trendy Loft w/ Shared Roof Deck \| Panoramic Views!	$58,590	$208	73%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (212)
Exposed Brick Loft-Style Space \| Private Balcony!	$48,445	$146	85%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (225)
Exposed Brick Loft-Style Space \| Private Balcony!	$61,205	$217	72%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (242)
Renovated Penthouse Loft in the Heart of LA	$80,306	$349	61%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (246)
Sunny & Spacious 2BDR & 1BTH in Downtown LA	$60,523	$180	87%	2	1	3	$149	✅	❌	❌	Y / Y	⭐️ 5 (47)
Beautiful 2-BR Loft in DTLA w/ Rooftop Pool	$83,382	$244	91%	2	1	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (127)
HUGE Entertainers Loft in DTLA!	$54,688	$184	75%	2	1	1	$220	✅	❌	✅	Y / Y	⭐️ 5 (73)
Cozy 2bed Apt next to Convention center/LA Live	$38,062	$192	51%	2	2	2	$180	✅	✅	❌	Y / Y	⭐️ 5 (3)
Penthouse Featuring Personal Outdoor Living Space	$60,777	$211	74%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (270)
Renovated Penthouse Loft in the Heart of LA	$61,879	$227	71%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (368)
Free Parking + Unique Movie Loft + Pool + Views	$61,011	$166	92%	2	1	2	$159	✅	✅	✅	Y / Y	⭐️ 5 (112)
HUGE LUX 1.5 BR Apt w Pool, Jaccouzi, Gym	$27,314	$179	40%	2	1	30	$160	✅	✅	✅	Y / Y	⭐️ 4 (6)
Distinguished Loft-Style Home w/ Modern Kitchen	$37,939	$157	60%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (208)
Level South Olive - Two Bedroom Sky Suite	$74,664	$600	34%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Sonder The Winfield \| Two-Bedroom Apartment	$46,519	$410	31%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (83)
Sunny urban-chic 2-Bedroom DTLA Loft	$60,232	$495	31%	2	1	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (53)
Stunning DTLA Gem 2bed w/ pool, gym, & parking	$71,216	$282	69%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (34)
Prime 2 Bedroom/2 Bath Close to Everything	$66,268	$196	87%	2	2	1	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (147)
Premium Loft 2 bdr \| Downtown LA	$62,885	$220	75%	2	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (61)
Modern & Spacious \| Central \|2BR	$47,100	$151	80%	2	2	1	$109	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Cozy 2bed Apt next to Convention center/LA Live*	$53,409	$250	57%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 5 (5)
Trendy 2BR Downtown LA condo with Pool & GYM	$66,360	$192	85%	2	1	1	$200	✅	✅	❌	Y / Y	⭐️ 5 (45)
DTLA Landmark 2BR High-Rise New-Built on Broadway	$42,273	$165	70%	2	1	30	$299	✅	✅	❌	Y / Y	⭐️ 5 (7)
Cozy 2bed Apt next to Convention center/LA Live	$54,707	$235	61%	2	1.5	2	$150	✅	✅	❌	Y / Y	⭐️ 3 (6)
Renovated Penthouse Loft in the Heart of LA	$28,540	$228	32%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (104)
NEW! Cozy 2bedroom Oasis in DTLA	$38,541	$270	39%	2	1	30	$125	✅	✅	❌	Y / Y	⭐️ 0 (2)
Cozy 2bedApt next to Convention center/LA Live	$43,104	$261	43%	2	2	2	$160	✅	✅	❌	Y / Y	⭐️ 0 (0)
Level Hope & Flower - Stylish Two Bedroom Suite	$83,008	$280	81%	2	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Cozy 2bed Apt next to Crypto Arena & Convntn Centr	$54,914	$222	65%	2	2	2	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

12.7%

Payback Period Days

2874

Return on Investment

12.7%

1243 S Olive St Los Angeles, California, 90015

2 bed • 2 bath • 4 guests

Monthly Rent

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.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

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

$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

Cash on Cash Return

12.7%

Payback Period Days

2874