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 5321 Ocean, Hawthorne, CA, 90250

3 bed β€’ 3 bath β€’ 9 guests β€’ $0

BNB

Calc

Annual Revenue

$68,030

Profit (Cash Flow)

-$20,998

Cash on Cash Return

-237.3%

Annual Revenue

$68,030

AirDNA projects $400/night at 58% occupancy ($84,736). Airbtics projects $278/night at 67% occupancy ($68,030). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $278 rate per night.

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

Percentiles25%50%75%90%
Revenue$45,481$63,302$103,840$133,442
Occupancy56%64%82%90%
Nightly Rate$214$260$336$392

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
Cozy Home w Yard + Playset in Quiet and Safe Area!
$93,381
$276
90%
3230$185❌❌❌Y / Y⭐️ 5 (99)
Pool | King Bd | AC | LAX | SoFi | Beaches
$71,818
$242
78%
322$250βœ…βŒβœ…Y / Y⭐️ 5 (153)
House in Del Aire, SoFi,Intuit,Kia Forum,Beach,LAX
$82,536
$515
42%
322$160❌❌❌Y / Y⭐️ 5 (27)
spacious luxury (12mins from lax and near beaches)
$36,914
$164
57%
312$150❌❌❌Y / Y⭐️ 4.6 (192)
Luxury Home - 7mins LAX/Beach, 405/SoFi nearby
$70,307
$197
95%
312$150βŒβŒβœ…Y / Y⭐️ 5 (110)
Spacious home near LAX
$59,332
$264
60%
331$150❌❌❌Y / Y⭐️ 4.5 (256)
βœ…NEW Near: LAX✈️ SoFi🏈 Beaches🏝SpaceXπŸš€
$71,537
$203
93%
312$150❌❌❌Y / Y⭐️ 5 (198)
Chic 3BR for 8-10 Near LAX/Beach/SoFi, Games & TV+
$99,437
$324
82%
321$77βŒβŒβœ…Y / Y⭐️ 5 (67)
Gameroom | Sofi Stadium | Forum | Backyard| Large
$93,351
$392
61%
322$300βœ…βŒβœ…Y / Y⭐️ 5 (64)
Spacious 3BR/2BA Near LAX and Beaches
$119,556
$409
76%
3214$220❌❌❌Y / Y⭐️ 5 (136)
Cheerful 3 bd/2bath close to LAX
$45,039
$256
47%
324$200❌❌❌Y / Y⭐️ 5 (9)
Executive House in the Heart of Los Angeles.
$64,651
$184
96%
323$0❌❌❌Y / Y⭐️ 5 (203)
Cali-Cool Casa | LAX | SOFI | Beach | Forum
$69,676
$220
82%
312$140❌❌❌Y / Y⭐️ 5 (59)
Relaxing Retreat
$47,110
$194
60%
321$145βŒβŒβœ…Y / Y⭐️ 5 (41)
Rose Cranes-Beaches & LAX Airport nearby
$42,134
$149
74%
311$99❌❌❌N / Y⭐️ 4.5 (165)
Modern Home, AC, Parking, Centrally Located- SoFi
$71,241
$215
87%
322$250❌❌❌Y / Y⭐️ 5 (87)
Charming 3BR+BigYard&BBQ, By LAX, SoFi, Dome, Kia
$108,511
$333
85%
322$195βŒβŒβœ…Y / Y⭐️ 5 (89)
Cozy Home, AC, Parking/LAX, SoFi, Disney, & Beach
$54,315
$161
87%
31.53$250βŒβŒβœ…Y / Y⭐️ 5 (86)
Rams & Chargers Paradise: 5 Miles from SoFi & LAX
$58,194
$298
50%
322$210❌❌❌Y / Y⭐️ 5 (27)
SoFi/SpaceX/CryptoForum/LAX/Beach Beautiful house
$67,253
$346
52%
322$150❌❌❌Y / Y⭐️ 4.8 (15)
Home minutes away from LAX,Beaches, Forum&Shopping
$61,626
$233
68%
321$80❌❌❌Y / Y⭐️ 4.5 (470)
LA Dream Home 3BD | Walk to Sofi, Forum, Conv Cntr
$81,387
$254
84%
323$130❌❌❌Y / Y⭐️ 5 (79)
LA Family Home - Projector, Ping-Pong, Yard, Sofi
$59,760
$229
66%
332$265βŒβŒβœ…Y / Y⭐️ 4.8 (123)
Fully Renovated Inglewood, Oasis
$42,668
$397
28%
312$180❌❌❌Y / Y⭐️ 5 (18)
Sun Kissed Solace
$98,848
$326
79%
312$175❌❌❌Y / Y⭐️ 5 (91)
Commodious 3BR Brand New House LAX/SoFi/Kia/SpaceX
$86,401
$387
59%
333$200βŒβŒβœ…Y / Y⭐️ 5 (11)
Renovated 3Bed 1Bath house in Inglewood, CA
$43,055
$240
47%
313$180❌❌❌Y / Y⭐️ 5 (47)
70s Style Inglewood Home W Fireplace Yard&Hot Tub
$86,028
$280
82%
313$140βŒβœ…βŒY / Y⭐️ 5 (65)
Sophisticated big house SoFi/LAX
$73,489
$351
57%
322$175❌❌❌Y / Y⭐️ 4.8 (9)
Lax Adjusent Amazing 3 Bedroom
$57,841
$410
38%
327$225❌❌❌Y / Y⭐️ 4.5 (19)
L.A.'s Best Summer Holiday Home
$77,371
$330
61%
322$295❌❌❌Y / Y⭐️ 5 (21)
Luxury 3BR 3Bath House near Manhattan Beach/Sofi
$105,992
$378
74%
331$200❌❌❌Y / Y⭐️ 4.6 (50)
South Bay Stunner
$64,268
$191
90%
322$125❌❌❌Y / Y⭐️ 5 (21)
Spacious 3Bedroom Apt close to LAX & Sofi Stadium*
$55,450
$246
58%
3231$150βœ…βœ…βŒY / Y⭐️ 5 (15)
Private LA home 3BR 2ba 5 min LAX | SoFi | Crypto
$54,176
$267
51%
322$250βŒβŒβœ…Y / Y⭐️ 4.7 (12)
Spacious 3Bedroom Apt close to LAX & Sofi Stadium*
$55,446
$264
54%
3231$180βœ…βœ…βŒY / Y⭐️ 3.5 (3)
Newly Renovated! - Near LAX, SoFi Stadium + More!
$48,883
$212
63%
313$0βŒβŒβœ…Y / Y⭐️ 5 (15)
LAX, Beaches, LA Sports, SoFi Stadium, Disneyland
$35,317
$169
53%
323$210❌❌❌Y / Y⭐️ 5 (85)
Beautiful 3/2 Near Sofi SpaceX LAX/BCH Home
$88,543
$384
63%
3214$0βŒβŒβœ…Y / Y⭐️ 0 (1)
Brand new home near LAX, beach, LA, OC
$70,361
$238
76%
325$200βŒβŒβœ…Y / Y⭐️ 5 (13)

Return Metrics

-237.26% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$20,997-$41,995-$62,992-$83,990-$104,987-$209,975-$629,927
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-$20,997-$41,995-$62,992-$83,990-$104,987-$209,975-$629,927

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-237.26%

Payback Period Days

0

Return on Investment

-237.26%

property-location

5321 Ocean Unit 106 Hawthorne, California, 90250

3 bed β€’ 3 bath β€’ 9 guests

Agent

Inquire about this property

Contact Agent

Hawthorne

Zoning


Laws

$68,030

Annual Revenue

BNBCalc predicts this property will get $278 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 48% 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.

$69,330

Avg annual revenue

67%

Avg occupancy rate

$278

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

$35k

$60k

$90k

$120k

Sign up to see the data on 40 all comparables

-$20,998

Profit

Revenue

$68,030

Operating Expenses

$20,844

Operating Income

$47,186

Net Effective Rent

$68,184

Profit (Cash Flow)

-$20,998

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-237.26%

Payback Period Days

0

              🀩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service