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

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$69,513

Profit (Cash Flow)

$14,877

Cash on Cash Return

225.4%

Annual Revenue

$69,513

AirDNA projects $156/night at 59% occupancy ($33,617). Airbtics projects $211/night at 65% occupancy ($50,093). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $244 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,603	$48,166	$71,910	$102,419
Occupancy	57%	67%	78%	89%
Nightly Rate	$152	$190	$244	$302

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Built 2-Bed 2-Bath Splendid Guest House	$44,076	$241	48%	2	2	1	$159	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Gorgeous restored comfortable centrally located!	$62,929	$242	68%	2	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (87)
Cozy Corner with a TV in every room	$57,300	$184	83%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (50)
Brilliant two-bedroom near USC University	$39,777	$177	60%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (92)
CHARMING CRAFTSMAN HOME IN CENTRAL LA	$38,672	$137	68%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (197)
Charming 1905 Upstairs Home	$46,401	$128	97%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (69)
Peace and Quiet- Central LA Home - Privacy Awaits	$78,275	$399	51%	2	2	4	$385	✅	❌	❌	Y / Y	⭐️ 4.8 (110)
Los Angeles Miracle Mile District Retreat	$44,632	$182	64%	2	2	2	$125	❌	❌	❌	N / Y	⭐️ 4 (59)
Nice Trendy Apartment in proximity to hotspots	$39,203	$187	55%	2	2	1	$120	❌	❌	❌	N / Y	⭐️ 3.5 (15)
Central LA Luxury: 2BR/2BA in Heart of Koreatown	$77,153	$248	85%	2	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Urban Light by Quintessential Stays/Pet Friendly	$94,653	$387	64%	2	2.5	30	$199	❌	❌	✅	Y / Y	⭐️ 5 (57)
Luxurious Oasis in Los Angeles W. Private Jacuzzi	$68,872	$299	58%	2	3	1	$180	❌	✅	✅	Y / Y	⭐️ 4.5 (21)
Los Angelenos	$43,225	$132	85%	2	1	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
INCREDIBLE 2 Room LUXURY, Near All!	$39,486	$138	78%	2	1	30	$75	❌	❌	❌	N / Y	⭐️ 5 (522)
The Zoe \| Art Infused Vintage + Modern Updates	$45,488	$201	57%	2	1	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (24)
Classic LA Miracle Mile Apartment	$48,547	$195	66%	2	2	1	$120	❌	❌	❌	N / Y	⭐️ 4.5 (38)
Clean 2BD2Bath Apt in Mid-City	$45,430	$228	52%	2	2	30	$169	❌	✅	❌	Y / Y	⭐️ 4.5 (23)
Central 2bd/1ba Back House	$43,302	$182	63%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Luxe Modern Farm House W. Jacuzzi, Sleep 6 - Sofi	$52,632	$200	63%	2	2	1	$180	❌	✅	✅	Y / Y	⭐️ 4.4 (30)
LA - Beautiful Remodeled Home	$52,503	$153	90%	2	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (255)
Urban-Oasis, Sunny 2-Bedroom, Mid City LA	$64,833	$244	72%	2	1	30	$125	❌	❌	❌	Y / N	⭐️ 5 (73)
2BR Duplex in Mid-City	$36,838	$165	61%	2	1	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (5)
Stylish Work-Live Bungalow w/ Jacuzzi & Garden	$29,547	$117	69%	2	1	30	$250	❌	✅	❌	Y / Y	⭐️ 5 (4)
BEAUTIFUL RELAXING HOME WITH BIG POOL AND GARDEN	$67,606	$516	35%	2	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (170)
Easeful Home away from Home 2BR+2BA Apartment	$49,851	$193	68%	2	2	30	$195	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
Central 2BR Guesthouse, A/C, Private Deck, Parking	$38,430	$150	70%	2	1	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (13)
Nest of Relaxation	$61,208	$212	75%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (33)
New Luxe & Stylish House W. Jacuzzi, Sleeps 8	$88,275	$330	70%	2	2	1	$180	❌	✅	✅	Y / Y	⭐️ 5 (17)
Guesthouse in mid-city. Message if fire affected	$62,170	$298	57%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Central 2BR Cozy&Convenient Stay	$43,335	$185	64%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Mid-City Spanish Stylish - Your LA Oasis	$56,574	$153	98%	2	1.5	5	$275	❌	✅	❌	Y / Y	⭐️ 5 (8)
Mid City Modern Home 2 bd + den w/ Outdoor Space!	$13,813	$111	34%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cosy two-bedroom for your perfect LA stay!	$49,094	$149	89%	2	1	4	$65	❌	❌	❌	Y / Y	⭐️ 5 (124)
Miracle Mile Oasis 2b/2b +office	$58,560	$200	80%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Brand New 2 Bedroom Modern Guest House	$88,235	$246	98%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
Vibrant 2BR Retreat in Heart of Hollywood	$55,047	$188	80%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Modern Oasis in the center of LA	$32,676	$124	72%	2	1	31	$165	❌	❌	❌	Y / Y	⭐️ 5 (52)
Koreatown 2bd 2bath free parking	$19,696	$117	46%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

225.4% 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)	$14,876	$29,753	$44,629	$59,506	$74,382	$148,765	$446,295
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	$14,876	$29,753	$44,629	$59,506	$74,382	$148,765	$446,295

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

225.4%

Payback Period Days

162

Return on Investment

225.4%

1642 5th Ave Los Angeles, California, 90019

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$69,513

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 59% occupancy.Projected nightly rate is $211/night at 65% 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.

$50,194

Avg annual revenue

65%

Avg occupancy rate

$211

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

$65k

$95k

$14,877

Profit

Revenue

$69,513

Operating Expenses

$21,037

Operating Income

$48,477

Net Effective Rent

$33,600

Profit (Cash Flow)

$14,877

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

225.4%

Payback Period Days

162