Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1600 Vine Street, Los Angeles, CA

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$56,649

Profit (Cash Flow)

$6,085

Cash on Cash Return

95.8%

Annual Revenue

$56,649

AirDNA projects $279/night at 98% occupancy ($99,865). Airbtics projects $235/night at 66% occupancy ($56,649). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $235 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,441$56,519$75,518$93,521
Occupancy51%64%80%89%
Nightly Rate$218$237$253$281

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
$67,334
$221
80%
222$175❌❌✅Y / Y⭐️ 4.8 (129)
$70,052
$227
82%
222$175❌❌✅Y / Y⭐️ 4.9 (127)
$47,022
$167
73%
2230$150✅❌❌Y / Y⭐️ 5 (2)
$44,460
$242
49%
2232$150✅❌❌Y / Y⭐️ 5 (4)
$31,819
$189
46%
2130$195❌❌❌Y / Y⭐️ 4.5 (41)
$66,488
$293
62%
2230$115❌❌✅Y / Y⭐️ 0 (1)
$53,490
$185
79%
222$0✅❌❌Y / Y⭐️ 5 (4)
$62,220
$253
65%
221$160✅❌❌Y / Y⭐️ 4.2 (4)
$48,547
$259
48%
2230$180✅❌❌Y / Y⭐️ 5 (2)
$67,081
$232
79%
2230$0✅❌❌Y / Y⭐️ 0 (0)
$49,960
$210
65%
222$0✅❌❌Y / Y⭐️ 0 (2)
$56,890
$290
49%
222$160✅❌❌Y / Y⭐️ 4 (1)
$57,023
$205
76%
221$0✅✅❌Y / Y⭐️ 4.7 (19)
$71,384
$225
86%
213$120✅❌✅Y / Y⭐️ 4 (1)
$39,587
$208
52%
2230$0✅❌❌Y / Y⭐️ 4 (6)
$70,780
$233
83%
221$0❌❌✅Y / Y⭐️ 0 (2)
$41,542
$227
50%
2232$0✅❌❌Y / Y⭐️ 4 (6)
$24,755
$178
38%
2130$189❌❌❌Y / Y⭐️ 4 (25)
$27,933
$144
53%
2130$0❌❌❌Y / Y⭐️ 4 (5)
$54,457
$234
60%
222$150✅❌❌Y / Y⭐️ 5 (2)
$48,611
$229
58%
2230$0✅❌❌Y / Y⭐️ 3.5 (3)
$55,829
$263
58%
222$0✅❌❌Y / Y⭐️ 0 (1)
$34,125
$222
42%
2230$0✅❌❌Y / Y⭐️ 0 (0)
$68,098
$250
72%
222$160✅❌❌Y / Y⭐️ 3 (2)
$58,459
$250
62%
222$150✅❌❌Y / Y⭐️ 3.2 (5)
$51,557
$254
53%
2230$150✅❌❌Y / Y⭐️ 4.2 (10)
$45,195
$196
63%
2230$0✅❌❌Y / Y⭐️ 0 (4)
$84,289
$240
91%
222$160✅❌❌Y / Y⭐️ 4.8 (7)
$61,488
$240
70%
221$0❌❌✅Y / Y⭐️ 0 (2)
$91,290
$270
89%
222$150✅❌❌Y / Y⭐️ 5 (4)
$58,984
$316
51%
22.51$0❌❌❌Y / Y⭐️ 5 (9)
$81,194
$229
94%
212$150✅❌❌Y / Y⭐️ 0 (1)
$45,374
$253
49%
222$0✅❌❌Y / Y⭐️ 4 (6)
$77,116
$245
86%
222$0✅✅❌Y / Y⭐️ 0 (2)
$82,350
$250
90%
222$0✅❌❌Y / Y⭐️ 4.5 (7)
$86,308
$280
82%
2230$160✅❌❌Y / Y⭐️ 0 (0)
$60,828
$280
57%
2230$160✅❌❌Y / Y⭐️ 5 (1)
$46,817
$290
40%
222$160✅❌❌Y / Y⭐️ 5 (2)
$60,720
$210
79%
2230$0✅❌❌Y / Y⭐️ 0 (1)
$80,130
$246
89%
221$0✅✅❌Y / Y⭐️ 4.8 (12)

Return Metrics

95.82% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,084$12,169$18,254$24,339$30,424$60,849$182,547
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$6,084$12,169$18,254$24,339$30,424$60,849$182,547

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

95.82%

Payback Period Days

381

Return on Investment

95.82%

property-location

1600 Vine St Los Angeles, California, 90028

2 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide


Laws


Market Data

$56,649

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $279/night at 98% occupancy.Projected nightly rate is $235/night at 66% occupancy.

Top 48% of comparables

Top 51% 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.

$58,289

Avg annual revenue

66%

Avg occupancy rate

$235

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

$25k

$45k

$70k

$90k

Sign up to see the data on 40 all comparables

$6,085

Profit

Revenue

$56,649

Operating Expenses

$19,364

Operating Income

$37,285

Net Effective Rent

$31,200

Profit (Cash Flow)

$6,085

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

95.82%

Payback Period Days

381