BNBCalc Short Term Rental Rental Arbitrage Analysis 5417 Zelzah Ave, Encino, CA 91316

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$65,788

Profit (Cash Flow)

$10,435

Cash on Cash Return

158.1%

Annual Revenue

$65,788

AirDNA projects $327/night at 65% occupancy ($77,632). Airbtics projects $196/night at 63% occupancy ($45,100). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 79% occupancy rate, $228 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,581	$47,197	$68,360	$103,285
Occupancy	49%	67%	79%	88%
Nightly Rate	$137	$186	$228	$310

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning. Timeless. Mid-Century Modern Hideaway.	$96,973	$308	84%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (35)
Clean & Bright 1Bd/1Bth+Loft Charming Guest House	$44,529	$163	72%	2	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (326)
Hidden Gem LA: 2bd guesthouse w/ dreamy backyard	$55,877	$189	79%	2	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (86)
Welcoming Guesthouse with Pool in Encino	$96,587	$346	74%	2	1.5	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (169)
2nd Story Open Air Balcony; Welcoming Apartment!	$34,525	$138	64%	2	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (101)
Romantic Getaway \| MTN Views \| Two En Suites \| Spa	$95,565	$286	88%	2	2.5	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (126)
LA's Heavenly Staycation	$56,592	$227	64%	2	2	2	$285	❌	✅	✅	Y / Y	⭐️ 5 (64)
The Valley Guest House	$48,854	$183	71%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (230)
Bohemian style bungalow with a private pool	$72,923	$216	89%	2	1	2	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (117)
Bohemian Bungalow with a private pool	$74,477	$214	92%	2	1	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (248)
Corbin Pines Guest House	$50,436	$190	70%	2	2	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (128)
Charming 2-story boutique hillside cottage!	$42,928	$224	47%	2	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (48)
Cozy House	$62,941	$233	73%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (7)
Lovely home near Lake Balboa.	$40,054	$116	93%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (184)
Luxurious Resort-Style Guesthouse	$67,362	$292	62%	2	2	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (111)
Small house with a big heart and car	$37,724	$204	45%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (302)
Keep Cool in the Poolside Shade at a Charming Encino House	$98,849	$331	81%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (443)
Private home for 4 by Universal	$47,351	$154	82%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (6)
2 Bdrm,Sleeps 4, Pool,Gated Parking,Private Entry	$35,393	$137	68%	2	1	2	$60	✅	❌	❌	N / Y	⭐️ 5 (23)
Privet 2 BR villa+Big yard, clean&cozy, Encino CA	$41,282	$167	64%	2	1	30	$180	❌	❌	❌	Y / Y	⭐️ 5 (16)
Comfy Chic 2 Bedroom Guest House	$45,537	$166	71%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (157)
Guest house with private entry	$71,613	$387	49%	2	1	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (5)
Universal Encino Studios	$29,745	$189	43%	2	1	30	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Cozy Lake Balboa Home	$82,685	$236	94%	2	1	30	$225	✅	❌	❌	Y / Y	⭐️ 5 (23)
Stylish & Luxury 2 King Bed apartment.	$27,780	$115	66%	2	2	30	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (51)
Charming 2bd/2ba/2park/condo/bestlocation	$18,158	$121	41%	2	2	30	$250	✅	✅	❌	Y / Y	⭐️ 0 (0)
2 Bed, 2 bath with 2 Parking	$15,811	$135	32%	2	2	30	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Styled & Comfy 2 King Bed APT	$28,033	$111	69%	2	2	30	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (19)
Luxury 2 King-Bed apartment with pool	$34,396	$127	74%	2	2	30	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (25)
Calvert House	$41,196	$201	56%	2	2	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cozy Family place, best location	$26,538	$145	50%	2	2	31	$250	✅	✅	✅	Y / N	⭐️ 0 (0)
New Reno 2bd All Amenities \| FREE Gated Parking!	$32,354	$136	65%	2	1	31	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
*Resort living Twh 2 br washr dryr 2 car Garage	$15,457	$103	41%	2	1.5	31	$302	✅	✅	✅	Y / Y	⭐️ 0 (2)
Blueground \| Encino, pool & gym, nr Ventura Blvd	$58,986	$204	79%	2	2	31	$515	✅	❌	✅	Y / Y	⭐️ 0 (0)
Modern Peaceful Duplex 2bd homes	$27,739	$143	53%	2	2	30	$170	❌	❌	❌	Y / Y	⭐️ 5 (3)
New, Clean, Modern, Central 2BD	$51,959	$169	84%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Spacious Encino Apt with Pool, Balcony & Parking	$27,078	$137	54%	2	2	30	$380	✅	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

158.11% 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)	$10,435	$20,870	$31,306	$41,741	$52,176	$104,353	$313,060
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	$10,435	$20,870	$31,306	$41,741	$52,176	$104,353	$313,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

158.11%

Payback Period Days

231

Return on Investment

158.11%

5417 Zelzah Ave Los Angeles, California, 91316

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$65,788

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $327/night at 65% occupancy.Projected nightly rate is $196/night at 63% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$47,291

Avg annual revenue

63%

Avg occupancy rate

$196

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

$10k

$40k

$70k

$100k

$10,435

Profit

Revenue

$65,788

Operating Expenses

$20,552

Operating Income

$45,235

Net Effective Rent

$34,800

Profit (Cash Flow)

$10,435

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

158.11%

Payback Period Days

231