BNBCalc.com Rental Arbitrage Analysis Report of 1421 W Adams Blvd #304, Los Angeles, CA 90007, Stati Uniti

3 bed • 3 bath • 3 guests • $0

BNB

Calc

Return Metrics

32.25% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

32.25%

Payback Period Days

1132

Return on Investment

32.25%

Annual Revenue

$27,868

AirDNA projects $109/night at 70% occupancy ($27,868).

User selected values for this report: 70% occupancy rate, $109 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,252

Annual Expenses

$15,023

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$792

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$232

Management & Platform Fees

$70

Platform Fee (i.e. Airbnb)

$70

Property Manager Fee

$0

property-location

1421 W Adams Blvd #304 Los Angeles, California, 90007-1641

3 bed • 3 bath • 3 guests

$27,868

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

32.25%

Payback Period Days

1132