BNBCalc Short Term Rental Rental Arbitrage Analysis 17301 Westbury Dr, Los Angeles, CA, 91344

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$157,336

Profit (Cash Flow)

$52,882

Cash on Cash Return

498.9%

Annual Revenue

$157,336

AirDNA projects $411/night at 61% occupancy ($91,570). Airbtics projects $420/night at 68% occupancy ($104,313). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 83% occupancy rate, $519 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,393	$101,612	$162,349	$223,230
Occupancy	54%	70%	83%	91%
Nightly Rate	$315	$385	$519	$652

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private and spacious home w/mountain & city views	$133,569	$516	70%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (43)
Breathtaking House in the Hills	$115,708	$369	82%	4	3	2	$450	✅	❌	❌	Y / Y	⭐️ 5 (46)
Los Angeles Porter Ranch, POOL.Bar,Playground,pets	$101,312	$385	70%	4	3	4	$380	✅	✅	✅	Y / Y	⭐️ 4.8 (103)
LA Dream Home: 4BR/2.5BA, Pool, Views, Ping Pong!	$95,561	$320	80%	4	3	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (36)
ৎ୭ Hills View ৎ୭ Pool Jacuzzi & More	$172,524	$632	73%	4	3	30	$399	✅	✅	✅	Y / Y	⭐️ 4.9 (35)
Colven by AvantStay \| Pool + Spa Near Golf Course	$173,513	$799	57%	4	4	1	$349	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Modern Spanish Pool Home Oasis	$130,226	$651	53%	4	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (54)
Granada Hills Getaway *	$69,927	$192	96%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (318)
INDOOR/OUTDOOR LIVING! CABANA, BBQ, HTD POOL	$83,235	$300	72%	4	2	1	$199	✅	❌	❌	Y / Y	⭐️ 4.8 (136)
Entire compound for large groups in LA \| CSUN	$88,264	$497	46%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (29)
Casa Sol: an Oasis in LA!	$82,808	$262	85%	4	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (85)
Large 4 bedroom family pool home Northridge CSUN	$69,697	$353	52%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (57)
Mid-Century Modern Pool Villa	$152,841	$464	90%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (64)
Magic Mountain 4 Bedroom 3 Bath Escape Modern Home	$48,250	$126	91%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (86)
Charming 2-Story Spacious House! Firepit! Dogs Ok!	$62,375	$245	66%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (88)
Designer: Spacious, Htd Pool, Ping Pong, BBQ etc	$79,885	$263	78%	4	2	1	$175	✅	❌	✅	Y / Y	⭐️ 4.9 (108)
Brand New Luxury Home - 4 Bed 3 Bath	$93,129	$365	67%	4	3	1	$324	❌	❌	✅	Y / Y	⭐️ 5 (162)
132 Stunning Modern Family Home Pool and Spa	$90,698	$454	51%	4	3	5	$573	✅	✅	✅	Y / Y	⭐️ 4.8 (14)
Hidden Family Retreat in LA	$46,073	$334	37%	4	3	2	$350	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Poolside Getaway Vacation Home	$56,489	$320	46%	4	3	2	$200	✅	✅	✅	Y / N	⭐️ 4.8 (36)
Modern 4BR 1.5BA W/Hot Tub & Pool Table	$65,786	$203	72%	4	2	1	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (54)
Hilltop Home w. private pool/spa	$86,122	$293	76%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.7 (24)
Perfect getaway, 24/7 Heated Pool + sleeps 16! ! !	$97,283	$369	66%	4	2	30	$389	✅	✅	❌	Y / Y	⭐️ 4.9 (77)
Los Angeles Ranch Oasis with king bed and pool	$114,239	$531	57%	4	3	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (25)
Modern Style, Private, 4 Bedroom Home with Hot tub	$80,010	$226	94%	4	2	2	$375	❌	✅	❌	Y / Y	⭐️ 4.8 (115)
Topanga Cabana L.A. City Modern Pool	$240,621	$686	93%	4	3	2	$445	✅	❌	❌	Y / Y	⭐️ 4.8 (103)
New 4BR, Pool Oasis: Your Luxury Escape!	$82,226	$363	59%	4	2	30	$240	✅	❌	✅	Y / Y	⭐️ 4.8 (40)
Entire home newly remodeled bathrooms and kitchen	$77,208	$239	86%	4	2	2	$180	✅	❌	✅	Y / Y	⭐️ 4.7 (41)
San Fernando Pool home + Large Private Guest House	$118,098	$386	83%	4	3	5	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (28)
14 ppl Estate w/Pool. Near Universal Studios!	$111,279	$461	64%	4	4	1	$325	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Beautiful One of a kind Home with Pool & Jacuzzi!	$79,440	$556	38%	4	2	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (180)
Retreat w/ Pool \| Location Near Warner + CSUN+CBS	$57,100	$354	42%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (42)
GOODE.HOMES \| Luxury Villa w/ Private Pool/Spa	$132,174	$539	67%	4	3	30	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (2)
Luxurious LA Retreat with Hot Tub, Gym & Workspace	$109,866	$389	73%	4	3	2	$299	❌	✅	✅	Y / Y	⭐️ 5 (84)
Newly remodeled home w pool/spa	$195,717	$522	99%	4	3	4	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (15)
The Valley Palms	$97,306	$519	50%	4	2	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (81)
Serene Granada Hills Oasis in Los Angeles	$219,992	$669	89%	4	4	4	$300	✅	✅	✅	Y / Y	⭐️ 5 (14)
Northridge Cul-de-Sac Pool Charmer (walk to CSUN)	$98,740	$472	55%	4	2	2	$350	✅	❌	✅	Y / Y	⭐️ 4.7 (60)
STUNNING HOME W-POOL & BASKETBALL - A HUDSON HOUSE	$250,082	$800	85%	4	4	5	$300	✅	✅	✅	Y / Y	⭐️ 5 (27)

Return Metrics

498.89% 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)	$52,882	$105,764	$158,647	$211,529	$264,412	$528,824	$1,586,473
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	$52,882	$105,764	$158,647	$211,529	$264,412	$528,824	$1,586,473

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

498.89%

Payback Period Days

Return on Investment

498.89%

17301 Westbury Dr Los Angeles, California, 91344

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$157,336

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $411/night at 61% occupancy.Projected nightly rate is $420/night at 68% 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.

$107,655

Avg annual revenue

68%

Avg occupancy rate

$420

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

$45k

$110k

$180k

$250k

$52,882

Profit

Revenue

$157,336

Operating Expenses

$32,454

Operating Income

$124,882

Net Effective Rent

$72,000

Profit (Cash Flow)

$52,882

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

498.89%

Payback Period Days