BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed β€’ 1 bath β€’ 4 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$41,050$63,365$80,779$90,369
Occupancy58%79%86%90%
Nightly Rate$189$215$251$267

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Delightful Unit by Venice Beach Boardwalk.

No image available

$72,885
$249
78%
112$120❌❌❌Y / Y⭐️ 4.9 (35)
Charming & Peaceful 1 bedroom

No image available

$54,610
$180
80%
111$90βœ…βŒβŒY / Y⭐️ 5 (63)
MarinaDelRey 1BR Modern Condo BeachView Spacious

No image available

$46,805
$183
67%
111$125βŒβŒβœ…Y / Y⭐️ 4.5 (22)
Marina delRey 1BD Retreat Breathtaking Ocean Views

No image available

$54,077
$174
80%
112$119βœ…βœ…βœ…Y / Y⭐️ 4.7 (35)
Inviting Beach Suite Blocks to the Ocean.

No image available

$61,352
$217
76%
112$120❌❌❌Y / Y⭐️ 5 (33)
Loft with Ocean view/5min to the beach

No image available

$85,777
$242
94%
111$100❌❌❌Y / Y⭐️ 4.9 (74)
Modern/Panoramic views/FREE Parking/Venice beach

No image available

$116,303
$355
88%
111$80❌❌❌Y / Y⭐️ 5 (58)
HEART OF MDR| Modern design|1 Bedroom 1bath

No image available

$70,056
$210
87%
111$100βœ…βŒβŒY / Y⭐️ 4.8 (93)
Stylish 1BDR apt

No image available

$56,467
$192
77%
111$100❌❌❌Y / Y⭐️ 4.8 (115)
Modern & Clean Apt, Close to Beach, Sleeps 4!

No image available

$53,208
$271
52%
111$115❌❌❌Y / Y⭐️ 4.5 (62)
New Luxury Marina 1/1 apartment

No image available

$37,976
$260
38%
111$120βœ…βœ…βŒY / Y⭐️ 5 (25)
Luxury Ocean View apt Perfect Romantic getaway

No image available

$60,104
$203
79%
112$100βœ…βœ…βœ…Y / Y⭐️ 4.5 (73)
3 min ocean walk,pool,parking

No image available

$33,613
$164
56%
111$0βœ…βœ…βœ…Y / N⭐️ 4.5 (21)
Lovely 1-Bedroom Unit in Venice Beach

No image available

$52,656
$217
65%
113$150βœ…βœ…βœ…Y / Y⭐️ 5 (74)
Marina Condo w Free Parking

No image available

$67,187
$211
87%
112$0βœ…βœ…βŒY / Y⭐️ 5 (20)
Modern 1BR apartment,pool,gym, free parking

No image available

$67,971
$200
90%
111$120βœ…βœ…βŒY / Y⭐️ 5 (14)
Amazing Ocean View 1BR Venice Beach Marina DelRey

No image available

$86,869
$259
86%
112$149βœ…βŒβœ…Y / Y⭐️ 4.8 (14)
Stunning water front in Marina del Rey

No image available

$31,128
$243
35%
117$0βœ…βœ…βŒY / Y⭐️ 4.3 (3)
Abbot Kinney Apartment in Venice Beach

No image available

$46,174
$152
83%
112$0βŒβŒβœ…N / Y⭐️ 4.5 (104)
Abbot Kinney Top Floor Apartment in Venice Beach

No image available

$46,854
$154
81%
112$150βŒβŒβœ…N / Y⭐️ 4.5 (95)
cozy home by the beach

No image available

$62,564
$259
66%
113$0❌❌❌Y / N⭐️ 5 (7)
CHIC & Cozy 1bd/1ba in MDR w/ pool/gym/parking

No image available

$77,280
$258
79%
111$149βœ…βœ…βŒY / Y⭐️ 5 (43)
Stylish apt in Marina Del Rey

No image available

$51,842
$248
55%
111$120βœ…βœ…βŒY / Y⭐️ 4.8 (4)
Mdr 1+1, Pool View, Spa, Sauna, Gym, Plus Parking

No image available

$54,688
$241
62%
111$0βœ…βœ…βŒY / Y⭐️ 4.8 (34)
Large 1 bd apt free parking, pool, hot tub MRD

No image available

$49,077
$214
59%
111$99βŒβœ…βŒY / N⭐️ 4.7 (9)
Stunning Ocean View 1BR Venice Beach Marina DelRey

No image available

$63,026
$205
84%
112$0βœ…βœ…βœ…Y / Y⭐️ 4.8 (4)
Sunset studio in Marina Del Rey

No image available

$83,342
$276
80%
111$75❌❌❌Y / Y⭐️ 4.8 (41)
A Gem walking distance from Beach!

No image available

$33,616
$167
55%
111$0βœ…βœ…βŒY / Y⭐️ 5 (4)
Stylish 1BR apt in Marina del Rey

No image available

$68,243
$220
84%
111$120βœ…βœ…βŒY / Y⭐️ 4 (12)
One Bed/1Bath + Private Balcony WALK TO BEACH

No image available

$139,469
$438
87%
112$0βŒβœ…βŒY / Y⭐️ 4.5 (116)
Marina Del Rey with Views!

No image available

$85,350
$265
88%
112$0❌❌❌Y / Y⭐️ 0 (4)
Marina Apartment w Free Parking

No image available

$76,033
$221
94%
112$0βœ…βŒβŒY / Y⭐️ 4.6 (5)
Ocean Views 1Bedroom 1Bath Parking and Heated Pool

No image available

$37,476
$199
49%
111$129βœ…βœ…βœ…Y / Y⭐️ 4.5 (4)
Marina view | 1BD | pool | Gym | free parking |MDR

No image available

$38,113
$267
39%
117$0βœ…βœ…βŒY / Y⭐️ 4.8 (7)
Classic Sea Breeze Balcony - 1 block from beach

No image available

$24,897
$179
38%
111$0βŒβŒβœ…N / Y⭐️ 5 (10)
Ocean 1BD in MDR: Pool, Gym, Hot tub, Free Park

No image available

$48,309
$197
67%
112$0βœ…βœ…βŒY / Y⭐️ 5 (5)
Spacious one bdrm by the Marina!

No image available

$37,509
$183
56%
112$0βœ…βŒβŒY / Y⭐️ 0 (4)
Romantic Studio in Marina Del Rey | Sunset Views |

No image available

$87,602
$239
96%
111$90❌❌❌Y / Y⭐️ 4.8 (14)
Chic Resort Style 1BR in the allure of Venice/MdR

No image available

$62,009
$197
86%
114$0βœ…βœ…βŒY / Y⭐️ 5 (64)
Marina del Rey comfy 1 bd apt

No image available

$53,288
$160
91%
112$0βœ…βœ…βŒY / Y⭐️ 5 (5)

Return Metrics

185.02% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

185.02%

Payback Period Days

197

Return on Investment

185.02%

property-location

4111 Via Marina Marina del Rey, California, 90292

1 bed β€’ 1 bath β€’ 4 guests

Agent

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.

Top 58% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 40 all comparables

$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

0%

Cash on Cash Return

185.02%

Payback Period Days

197