BNBCalc Short Term Rental Rental Arbitrage Analysis 1642 5th Avenue, Los Angeles, CA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$429,783

Profit (Cash Flow)

$328,311

Cash on Cash Return

4974.4%

Annual Revenue

$429,783

AirDNA projects $626/night at 77% occupancy ($176,054). Airbtics projects $1,432/night at 54% occupancy ($282,435). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 70% occupancy rate, $1,681 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$79,009	$212,952	$437,084	$842,668
Occupancy	33%	60%	70%	90%
Nightly Rate	$643	$957	$1,681	$2,534

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
7 bedroom 6 bath 3700 Sq Ft home	$159,856	$746	58%	7	6	4	$299	❌	❌	❌	Y / Y	⭐️ 5 (123)
Stylish and Classy MidCity Home	$284,607	$853	90%	9	10	1	$430	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Spacious MidCity Home w/Parking	$188,522	$589	83%	9	10	1	$430	❌	❌	✅	Y / Y	⭐️ 5 (11)
Hollywood Hills Villa \| Pool, Theatre, Roof Deck!	$224,488	$1,460	41%	7	4.5	2	$600	✅	✅	✅	Y / Y	⭐️ 5 (43)
Safe Available w/Amazing Views, Pool Tennis Gym	$370,578	$1,981	50%	8	8.5	1	$895	✅	✅	✅	Y / Y	⭐️ 5 (26)
The Castle Ivar !	$172,286	$1,279	35%	7	6.5	2	$600	❌	✅	✅	Y / Y	⭐️ 5 (100)
Beverly Hills Villa \| Sport Court, Sauna, Pool/Spa	$286,740	$1,530	50%	7	8.5	2	$750	✅	✅	✅	Y / Y	⭐️ 5 (61)
Beverly Hills Mediterranean Estate	$401,210	$1,684	64%	8	10	1	$750	✅	✅	✅	Y / Y	⭐️ 4.9 (92)
Runyon Canyon Botanical Oasis Villa	$372,157	$1,681	60%	7	7	4	$500	✅	✅	❌	Y / Y	⭐️ 5 (22)
Jungle Room Magic Villa-up to 16 people-near LAX	$141,753	$599	63%	8	6	30	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (45)
Sunset Plaza View Pool 7bed 7Bath & Guest House	$217,730	$684	83%	7	7	5	$600	✅	✅	✅	Y / Y	⭐️ 5 (34)
Huge Stylish Hollywood Getaway	$187,281	$595	86%	8	6	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
LUXE \| 8bdrm Compound w/Backyard+HotTubs near DTLA	$298,278	$848	95%	8	8	1	$399	❌	✅	✅	Y / Y	⭐️ 4.4 (10)
Modern LA 9 Bedroom Family or Big Group Getaway	$245,038	$1,030	65%	9	6	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (21)
New 7 Bdrm 8 Bath Home Near Downtown Los Angeles	$172,526	$518	91%	7	8	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Brand New 7 Bdrm 8 Bath Home Near Downtown LA	$116,572	$455	70%	7	8	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Modern 7BR Home in USC near DTLA	$71,377	$398	49%	7	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Modern 7BR Home in USC near DTLA	$103,761	$380	70%	7	4	2	$370	❌	❌	❌	Y / Y	⭐️ 5 (9)
2 New Luxury Modern 3 story homes	$168,602	$743	62%	8	6	30	$600	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Spacious 9-Bedroom Home, Perfect for Large Groups	$191,538	$623	84%	9	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
LA Huge Home: KING Beds	$241,263	$700	92%	8	11	1	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)
Runyon Canyon Villa	$467,879	$1,908	67%	7	7	30	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Spacious 7BR USC Home near DTLA \| for Groups	$72,402	$314	63%	7	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Wonder's Trousdale Estate * Beverly Hills	$334,103	$1,453	61%	7	9	1	$500	✅	✅	✅	Y / Y	⭐️ 2.6 (3)
Mansion for 2 to 16 ppl/pool/jacuzzi/jungle/arcade	$157,014	$715	60%	7	5.5	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Stunning 9BR, build your group vacation memories	$186,538	$1,499	34%	9	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Curson Compound 9 bedroom	$191,288	$562	93%	9	8	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Hollywood Luxe & Stylish Living	$128,710	$650	52%	8	6	1	$410	❌	❌	✅	Y / Y	⭐️ 0 (0)
Ultimate Hollywood Getaway Heated Pool+Spa+Theatre	$401,439	$1,590	68%	7	8	30	$500	✅	✅	✅	Y / Y	⭐️ 0 (1)
Huge DTLA home w/ Rooftop	$154,159	$780	54%	9	10	1	$400	❌	❌	✅	Y / Y	⭐️ 0 (0)
Slice of heaven in Beverly Hills!	$306,169	$2,469	33%	7	7	30	$495	✅	❌	✅	Y / Y	⭐️ 4.5 (33)

Return Metrics

4,974.4% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$328,310	$656,621	$984,932	$1,313,243	$1,641,554	$3,283,108	$9,849,326
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	$328,310	$656,621	$984,932	$1,313,243	$1,641,554	$3,283,108	$9,849,326

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4,974.4%

Payback Period Days

Return on Investment

4,974.4%

1642 5th Ave Los Angeles, California, 90019

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$429,783

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $626/night at 77% occupancy.Projected nightly rate is $1,432/night at 54% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$215,111

Avg annual revenue

54%

Avg occupancy rate

$1,432

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

$55k

$190k

$325k

$470k

$328,311

Profit

Revenue

$429,783

Operating Expenses

$67,872

Operating Income

$361,911

Net Effective Rent

$33,600

Profit (Cash Flow)

$328,311

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

4,974.4%

Payback Period Days