BNBCalc Short Term Rental Rental Arbitrage Analysis 3150 Wilshire Blvd, Los Angeles, CA, 90010

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$39,271

Profit (Cash Flow)

-$9,310

Cash on Cash Return

-214.0%

Annual Revenue

$39,271

AirDNA projects $160/night at 71% occupancy ($41,491). Airbtics projects $168/night at 64% occupancy ($39,271). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $168 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,685	$42,932	$59,660	$79,267
Occupancy	54%	67%	75%	88%
Nightly Rate	$131	$171	$211	$240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 1BR house with a pullout couch+Patio/Parking	$34,346	$154	57%	1	1	1	$88	❌	❌	❌	N / Y	⭐️ 4.5 (16)
1bed+1bath Apartment in Ktown	$49,307	$179	72%	1	1	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
1B+1B Apartment w/ Loft	$51,678	$198	68%	1	1	1	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Private Apartment in Downtown L.A.	$34,005	$163	57%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (466)
Upscale 1B + 1B Apartment w/ Balcony	$42,600	$161	68%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
Brand New 1BR/1BA home with patio+Parking	$35,758	$140	65%	1	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.5 (4)
Stylish Sky-High 1 Bd Oasis w/ Breathtaking Views	$57,149	$244	62%	1	1	2	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (26)
New Apartment in Koreatown	$25,620	$100	70%	1	1	31	$90	✅	❌	❌	Y / Y	⭐️ 5 (6)
City views w/ FREE private parking, gym & pool	$61,957	$184	92%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Modern Luxury 1BR Apt in K-Town w/ Roof Deck	$37,998	$194	51%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4 (12)
Stylish Apartment in Koreatown! Central Location!!	$14,683	$68	59%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 5 (12)
New Apartment 1 Bed 1 Bath hart Korea Town LA	$22,918	$101	62%	1	1.5	31	$95	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
NEW 1BR Luxury Highrise Amazing Views Parking/ Gym	$70,565	$197	95%	1	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Modern & Colorful 1br , 1ba minutes from DTLA	$26,385	$89	81%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 4.2 (9)
1 BD Unit at the center Ktown	$31,987	$115	76%	1	1	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (1)
1bed+1bath Stunning High Rise +Secured parking!	$49,386	$225	55%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
1 BR Suite with a Pullout bed close to Korean Town	$30,012	$164	50%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (6)
Blueground \| Koreatown, roof & gym, nr metro	$49,563	$183	74%	1	1	31	$415	✅	❌	✅	Y / Y	⭐️ 5 (1)
Hollywood Art Studio Apartment	$22,252	$80	76%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Stunning High Rise w Hollywood Vista- Free Parking	$56,922	$192	81%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Beautiful Studio 100 in the heart of Koreatown	$17,788	$81	60%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
Lovely 1 Bed 1 Bath unit at Koreatown Los Angeles	$22,401	$102	60%	1	1	31	$95	✅	❌	❌	Y / Y	⭐️ 3.5 (4)
Movie l Netflixing l Games	$27,933	$144	53%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Luxury home With City View	$63,242	$240	69%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (11)
Versatile Luxury Penthouse	$26,074	$137	52%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Stylish Sky-High 1 Bd Oasis w/ Breathtaking Views	$44,974	$256	48%	1	1	30	$110	✅	✅	❌	Y / Y	⭐️ 5 (5)
High Rise w/city views & parking	$84,646	$230	99%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Murano Studio in the Heart of Koreatown	$22,782	$83	75%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 5 (9)
New 1 Bd Koreatown High Rise Apt w/ Hollywood view	$84,282	$289	76%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (8)
Gorgeous Hollywood 1 br suite with rooftop views	$20,818	$158	36%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (23)
Secret Hideaway Studio	$21,104	$149	37%	1	1	30	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Free Secured Parking +Stunning High Rise1Bed+1Bath	$74,394	$225	88%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
KTLA 1BR Urban Oasis	$29,955	$88	93%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
City View \| King Bed w/ Gated Parking \| Pool \| Gym	$54,296	$215	69%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (9)
1bd +20th floor panoramic views	$68,267	$241	75%	1	1	30	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (6)
Luxury High Rise -1bed+1bath!	$54,353	$225	66%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
K-Town Private Balcony, Gym, Pool & Secure Parking	$49,963	$187	73%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (6)

Return Metrics

-214.02% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,310	-$18,620	-$27,930	-$37,240	-$46,550	-$93,101	-$279,305
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	-$9,310	-$18,620	-$27,930	-$37,240	-$46,550	-$93,101	-$279,305

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-214.02%

Payback Period Days

Return on Investment

-214.02%

3150 Wilshire Blvd Los Angeles, California, 90010

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$39,271

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $160/night at 71% occupancy.Projected nightly rate is $168/night at 64% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$40,579

Avg annual revenue

64%

Avg occupancy rate

$168

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

$35k

$60k

$85k

-$9,310

Profit

Revenue

$39,271

Operating Expenses

$17,105

Operating Income

$22,166

Net Effective Rent

$31,476

Profit (Cash Flow)

-$9,310

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-214.02%

Payback Period Days