BNBCalc Short Term Rental Rental Arbitrage Analysis 4111 Via Marina, Marina del Rey, CA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$58,907

Profit (Cash Flow)

$8,049

Cash on Cash Return

185.0%

Annual Revenue

$58,907

AirDNA projects $203/night at 69% occupancy ($51,159). Airbtics projects $224/night at 72% occupancy ($58,906). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $224 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,050	$63,365	$80,779	$90,369
Occupancy	58%	79%	86%	90%
Nightly Rate	$189	$215	$251	$267

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Delightful Unit by Venice Beach Boardwalk.	$72,885	$249	78%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Charming & Peaceful 1 bedroom	$54,610	$180	80%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 5 (63)
MarinaDelRey 1BR Modern Condo BeachView Spacious	$46,805	$183	67%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Marina delRey 1BD Retreat Breathtaking Ocean Views	$54,077	$174	80%	1	1	2	$119	✅	✅	✅	Y / Y	⭐️ 4.7 (35)
Inviting Beach Suite Blocks to the Ocean.	$61,352	$217	76%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (33)
Loft with Ocean view/5min to the beach	$85,777	$242	94%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
Modern/Panoramic views/FREE Parking/Venice beach	$116,303	$355	88%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (58)
HEART OF MDR\| Modern design\|1 Bedroom 1bath	$70,056	$210	87%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (93)
Stylish 1BDR apt	$56,467	$192	77%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
Modern & Clean Apt, Close to Beach, Sleeps 4!	$53,208	$271	52%	1	1	1	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
New Luxury Marina 1/1 apartment	$37,976	$260	38%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (25)
Luxury Ocean View apt Perfect Romantic getaway	$60,104	$203	79%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (73)
3 min ocean walk,pool,parking	$33,613	$164	56%	1	1	1	$0	✅	✅	✅	Y / N	⭐️ 4.5 (21)
Lovely 1-Bedroom Unit in Venice Beach	$52,656	$217	65%	1	1	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (74)
Marina Condo w Free Parking	$67,187	$211	87%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (20)
Modern 1BR apartment,pool,gym, free parking	$67,971	$200	90%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 5 (14)
Amazing Ocean View 1BR Venice Beach Marina DelRey	$86,869	$259	86%	1	1	2	$149	✅	❌	✅	Y / Y	⭐️ 4.8 (14)
Stunning water front in Marina del Rey	$31,128	$243	35%	1	1	7	$0	✅	✅	❌	Y / Y	⭐️ 4.3 (3)
Abbot Kinney Apartment in Venice Beach	$46,174	$152	83%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (104)
Abbot Kinney Top Floor Apartment in Venice Beach	$46,854	$154	81%	1	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.5 (95)
cozy home by the beach	$62,564	$259	66%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (7)
CHIC & Cozy 1bd/1ba in MDR w/ pool/gym/parking	$77,280	$258	79%	1	1	1	$149	✅	✅	❌	Y / Y	⭐️ 5 (43)
Stylish apt in Marina Del Rey	$51,842	$248	55%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
Mdr 1+1, Pool View, Spa, Sauna, Gym, Plus Parking	$54,688	$241	62%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (34)
Large 1 bd apt free parking, pool, hot tub MRD	$49,077	$214	59%	1	1	1	$99	❌	✅	❌	Y / N	⭐️ 4.7 (9)
Stunning Ocean View 1BR Venice Beach Marina DelRey	$63,026	$205	84%	1	1	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (4)
Sunset studio in Marina Del Rey	$83,342	$276	80%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
A Gem walking distance from Beach!	$33,616	$167	55%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Stylish 1BR apt in Marina del Rey	$68,243	$220	84%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4 (12)
One Bed/1Bath + Private Balcony WALK TO BEACH	$139,469	$438	87%	1	1	2	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (116)
Marina Del Rey with Views!	$85,350	$265	88%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Marina Apartment w Free Parking	$76,033	$221	94%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Ocean Views 1Bedroom 1Bath Parking and Heated Pool	$37,476	$199	49%	1	1	1	$129	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
Marina view \| 1BD \| pool \| Gym \| free parking \|MDR	$38,113	$267	39%	1	1	7	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Classic Sea Breeze Balcony - 1 block from beach	$24,897	$179	38%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (10)
Ocean 1BD in MDR: Pool, Gym, Hot tub, Free Park	$48,309	$197	67%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Spacious one bdrm by the Marina!	$37,509	$183	56%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (4)
Romantic Studio in Marina Del Rey \| Sunset Views \|	$87,602	$239	96%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Chic Resort Style 1BR in the allure of Venice/MdR	$62,009	$197	86%	1	1	4	$0	✅	✅	❌	Y / Y	⭐️ 5 (64)
Marina del Rey comfy 1 bd apt	$53,288	$160	91%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)

Return Metrics

185.02% 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)	$8,048	$16,097	$24,146	$32,194	$40,243	$80,487	$241,461
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	$8,048	$16,097	$24,146	$32,194	$40,243	$80,487	$241,461

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

185.02%

Payback Period Days

197

Return on Investment

185.02%

4111 Via Marina Marina del Rey, California, 90292

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$58,907

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $203/night at 69% occupancy.Projected nightly rate is $224/night at 72% 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.

$60,895

Avg annual revenue

72%

Avg occupancy rate

$224

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

$25k

$60k

$100k

$140k

$8,049

Profit

Revenue

$58,907

Operating Expenses

$19,658

Operating Income

$39,249

Net Effective Rent

$31,200

Profit (Cash Flow)

$8,049

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

185.02%

Payback Period Days

197