BNBCalc Short Term Rental Rental Arbitrage Analysis 325 W Adams Blvd, Los Angeles, CA, 90007

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$70,182

Profit (Cash Flow)

-$2,530

Cash on Cash Return

-28.6%

Annual Revenue

$70,182

AirDNA projects $368/night at 57% occupancy ($76,613). Airbtics projects $315/night at 61% occupancy ($70,181). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 61% occupancy rate, $315 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,270	$61,720	$91,808	$112,020
Occupancy	51%	63%	69%	78%
Nightly Rate	$226	$259	$350	$376

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Level - Spacious Three Bedroom Sky Suite	$176,031	$1,002	48%	3	3	4	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (10)
Lovely 3bed Apt DTLA with Pool and hot tub'	$58,508	$230	63%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Level South Olive- Sky Suite Three Bedroom	$161,472	$1,026	43%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (18)
"Serenity" 3Bed~3Bath By BMO~Crypto~So-Fi~DTLA~USC	$84,209	$252	90%	3	3	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (140)
F New Home Near DTLA-Near USC	$67,414	$191	92%	3	3	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (162)
Urban Garden Oasis in Koreatown	$80,136	$261	82%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (46)
Stylish 3Bed HighRise with Pool, Spa, Rooftop Deck	$62,782	$226	71%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 0 (0)
Luxury K-Town Dwelling with private rooftop deck.	$69,539	$248	71%	3	3	1	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (119)
TR3 3Bed-2Bath Sofi~BMO~Crypto~DTLA~USC	$61,664	$218	76%	3	2	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (48)
Huge 2 level LOFT with cabin Vibes in Downtown LA	$59,028	$225	66%	3	1	1	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (64)
Snazzy 3Bed HighRise with Pool, Spa,& Rooftop deck	$60,520	$217	69%	3	2	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (7)
Snazzy 3Bed HighRise with Pool, Spa,& Rooftop deck	$56,706	$221	65%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (13)
Urban Retreat near Downtown LA and USC	$51,440	$257	54%	3	2	30	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Snazzy 3Bed HighRise with Pool, Spa,& Rooftop deck	$44,747	$212	53%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 0 (3)
H New 3B3B near DTLA & USC	$48,351	$163	79%	3	3	1	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
HUGE 2 Story Artist Loft w/ Pool Table in LA	$77,505	$262	78%	3	1	1	$220	✅	❌	✅	N / Y	⭐️ 5 (82)
Stylish 3Bed HighRise with Pool, Spa, Rooftop Deck	$65,714	$258	65%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 0 (1)
Comfy Apt with pool & hot tub in downtown LA'	$80,012	$341	60%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Sleek Townhouse Getaway + Private Rooftop Deck 🍹	$55,981	$343	43%	3	3	3	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Modern 3B2B Bungalow-Walk to USC, BMO, ScienCenter	$43,877	$324	37%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Comfy Apt with pool & hot tub in downtown LA'	$67,083	$255	67%	3	2	30	$180	✅	✅	❌	Y / Y	⭐️ 5 (9)
Comfy 3bed Apt with pool & hot tub in DTLA	$38,671	$235	41%	3	2	30	$180	✅	✅	❌	Y / Y	⭐️ 5 (5)
Comfy 3bed Apt with pool & hot tub in DTLA	$41,198	$273	38%	3	2	30	$180	✅	✅	❌	Y / Y	⭐️ 0 (2)
Level Hope & Flower - Lavish Three Bedroom Suite	$82,350	$375	60%	3	3	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Modern Large 3bd 2ba near Crypto Arena	$35,838	$144	68%	3	2	31	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Level South Olive - Stunning Three Bedroom Suite	$101,173	$359	77%	3	2	30	$0	✅	✅	✅	Y / Y	⭐️ 4 (3)
Lovely 3bed HighRise with Pool, Spa & Rooftop Deck	$67,817	$350	52%	3	2	30	$180	✅	✅	❌	Y / Y	⭐️ 3.5 (2)
Lovely Highrise 3BedApt With Pool,Spa Rooftop deck	$77,166	$350	59%	3	2	30	$180	✅	✅	❌	Y / Y	⭐️ 5 (3)
Lovely 3bed HighRise with Pool, Spa & Rooftop Deck	$81,548	$350	63%	3	2	30	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
LA \| Stylish and Curated Townhome	$40,530	$226	49%	3	3.5	30	$219	❌	✅	✅	Y / Y	⭐️ 0 (1)
Level Hope & Flower - Beautiful 3BD Sky Suite	$65,196	$379	47%	3	3	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
City Skyline View 3Bed Apt LA Live/Convntion Centr	$97,811	$379	66%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
City Skyline Views at this Resort-Style Apt DTLA	$64,981	$371	45%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (3)
City Skyline Views at t this Resort-Style Apt DTLA	$80,569	$376	55%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (1)
Lovely 3bed with pool Convention center/Cryptocom	$85,934	$361	64%	3	3	30	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
City Getaway Oasis near USC/DTLA	$66,771	$254	68%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Lovely 3bed HighRise with Pool, Spa & Rooftop Deck	$60,873	$231	72%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Lovely 3bed HighRise with Pool, Spa & Rooftop Del	$51,006	$208	67%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Lovely 3bed HighRise with Pool, Spa & Rooftop Deck	$71,999	$350	55%	3	2	30	$180	✅	✅	❌	Y / Y	⭐️ 5 (4)
Cozy 3bed Condo with balcony & a rooftop pool	$58,194	$318	50%	3	2	30	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

-28.58% 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)	-$2,529	-$5,059	-$7,589	-$10,119	-$12,649	-$25,299	-$75,899
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	-$2,529	-$5,059	-$7,589	-$10,119	-$12,649	-$25,299	-$75,899

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28.58%

Payback Period Days

Return on Investment

-28.58%

325 W Adams Blvd Los Angeles, California, 90007

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$70,182

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $368/night at 57% occupancy.Projected nightly rate is $315/night at 61% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$70,058

Avg annual revenue

61%

Avg occupancy rate

$315

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

$35k

$80k

$125k

$175k

-$2,530

Profit

Revenue

$70,182

Operating Expenses

$21,124

Operating Income

$49,058

Net Effective Rent

$51,588

Profit (Cash Flow)

-$2,530

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-28.58%

Payback Period Days