Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 13603 Marina Pointe Dr, Marina del Rey, CA, 90292

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$62,384

Profit (Cash Flow)

$13,474

Cash on Cash Return

309.7%

Annual Revenue

$62,384

AirDNA projects $207/night at 74% occupancy ($55,948). Airbtics projects $244/night at 70% occupancy ($62,383). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $244 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,575$57,289$78,442$137,896
Occupancy63%71%83%92%
Nightly Rate$190$213$250$401

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
$56,710
$199
74%
111$85✅✅❌Y / Y⭐️ 4.5 (22)
$53,331
$190
73%
111$80✅✅❌Y / Y⭐️ 4.5 (18)
$49,168
$156
81%
112$120❌❌❌N / Y⭐️ 5 (148)
$68,717
$220
80%
111$99✅✅❌Y / Y⭐️ 5 (60)
$67,811
$182
98%
112$110✅✅❌Y / Y⭐️ 5 (116)
$54,890
$259
56%
112$100✅❌✅Y / Y⭐️ 4.5 (8)
$55,279
$203
71%
112$149✅✅❌Y / Y⭐️ 5 (23)
$53,762
$192
71%
111$149✅✅❌Y / Y⭐️ 5 (21)
$117,299
$358
87%
111$99✅✅❌Y / Y⭐️ 5 (49)
$52,595
$222
61%
111$119✅✅❌Y / Y⭐️ 5 (14)
$43,074
$199
55%
111$119✅✅❌Y / Y⭐️ 4.5 (5)
$141,715
$605
64%
123$0✅✅❌Y / Y⭐️ 5 (27)
$50,002
$198
69%
111$0✅✅❌Y / Y⭐️ 5 (1)
$26,155
$195
33%
111$119✅✅❌Y / Y⭐️ 4.5 (20)
$70,058
$190
96%
111$110✅✅❌Y / Y⭐️ 5 (29)
$81,808
$254
88%
111$0✅✅❌Y / Y⭐️ 5 (23)
$153,708
$444
92%
111$99✅✅❌Y / Y⭐️ 4.8 (67)
$32,409
$161
55%
1030$195✅✅✅Y / Y⭐️ 3.5 (3)
$75,030
$250
82%
113$0❌❌✅N / N⭐️ 4.5 (7)
$64,925
$219
81%
112$0✅✅❌Y / Y⭐️ 5 (16)
$124,959
$397
86%
111$0✅✅❌Y / Y⭐️ 5 (18)
$30,032
$217
36%
111$80✅✅❌Y / Y⭐️ 4.8 (16)
$30,012
$100
82%
1130$200❌❌✅N / Y⭐️ 5 (12)
$58,113
$157
98%
112$100✅✅❌Y / Y⭐️ 4.9 (19)
$45,677
$195
64%
111$0✅✅✅Y / N⭐️ 0 (0)
$60,550
$176
94%
111$0✅✅❌Y / Y⭐️ 0 (0)
$60,390
$250
66%
113$0❌❌✅Y / N⭐️ 4 (2)
$123,125
$497
66%
111$99✅✅❌Y / Y⭐️ 4.8 (24)
$26,647
$125
56%
113$80✅✅❌Y / Y⭐️ 5 (2)
$69,659
$250
75%
113$99❌❌✅Y / N⭐️ 0 (0)
$49,961
$210
65%
111$0✅✅❌Y / Y⭐️ 0 (1)
$53,985
$250
59%
113$0❌❌✅N / N⭐️ 3.4 (5)
$59,509
$229
71%
111$0✅✅❌Y / Y⭐️ 0 (1)
$57,387
$224
70%
113$0✅✅❌Y / Y⭐️ 4.5 (8)
$66,537
$202
90%
111$0✅✅❌Y / Y⭐️ 5 (9)
$48,035
$175
75%
1131$415❌❌✅Y / Y⭐️ 0 (0)
$132,560
$497
72%
111$99✅✅❌Y / Y⭐️ 5 (0)
$20,050
$179
30%
11.54$100❌❌❌Y / Y⭐️ 5 (141)
$79,605
$250
87%
113$0❌❌✅Y / N⭐️ 5 (1)

Return Metrics

309.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,473$26,947$40,421$53,895$67,368$134,737$404,213
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$13,473$26,947$40,421$53,895$67,368$134,737$404,213

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

309.74%

Payback Period Days

117

Return on Investment

309.74%

property-location

13603 Marina Pointe Dr Marina del Rey, California, 90292

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$62,384

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 74% occupancy.Projected nightly rate is $244/night at 70% occupancy.

Top 58% 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.

$64,892

Avg annual revenue

70%

Avg occupancy rate

$244

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

$20k

$65k

$105k

$155k

Sign up to see the data on 40 all comparables

$13,474

Profit

Revenue

$62,384

Operating Expenses

$20,110

Operating Income

$42,274

Net Effective Rent

$28,800

Profit (Cash Flow)

$13,474

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

309.74%

Payback Period Days

117