BNBCalc Short Term Rental Rental Arbitrage Analysis 930 Figueroa Terrace, Los Angeles, CA, 90012

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$45,100

Profit (Cash Flow)

-$471

Cash on Cash Return

-10.8%

Annual Revenue

$45,100

AirDNA projects $154/night at 64% occupancy ($35,998). Airbtics projects $196/night at 63% occupancy ($45,100). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,881	$48,042	$66,251	$87,004
Occupancy	43%	69%	82%	91%
Nightly Rate	$152	$184	$213	$253

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Split-level Cottage with Views in the heart of LA	$70,138	$218	87%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (236)
LA Historic Loft	$31,475	$136	57%	1	1	1	$119	✅	❌	❌	Y / Y	⭐️ 5 (63)
Amazing DTLA loft King size bed 75” tv	$42,485	$182	58%	1	1	1	$120	✅	✅	✅	Y / Y	⭐️ 5 (136)
Modern BoHo W/ Japanese Touches	$57,101	$185	81%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 5 (162)
Angel City Historic Loft - Dtla Views & Urban Retro Design	$46,656	$153	81%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (371)
Exclusive Luxury DTLA Loft!	$30,712	$189	44%	1	1	2	$10	❌	❌	❌	Y / Y	⭐️ 5 (53)
Sonder The Winfield \| Superior King Studio	$75,030	$250	82%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Echo Park Hilltop DTLA Views Near Dodgers Stadium	$63,587	$207	79%	1	1.5	5	$199	❌	❌	❌	Y / Y	⭐️ 5 (36)
Private Guest Suite with View of Echo Park	$67,032	$244	74%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
Echo Park Hilltop Retreat with Views	$86,168	$339	68%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (90)
Cozy cabin like gazebo	$43,306	$185	63%	1	1	2	$35	❌	❌	❌	N / N	⭐️ 5 (23)
DTLA modern loft, quiet, Pool -parking $12	$55,804	$184	79%	1	1	30	$125	✅	✅	❌	Y / Y	⭐️ 5 (89)
The Burlington Hotel	$15,018	$105	36%	1	1	1	$30	❌	❌	✅	Y / Y	⭐️ 4.5 (3073)
Entire ground floor! Walk to Dodger Stadium	$49,959	$155	86%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (223)
Corner Haven in Historic DTLA - 900sf & Views!	$43,259	$212	52%	1	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Huge Ace-Style Hotel Loft Downtown!	$62,124	$218	75%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (253)
Huge Ace-Style Hotel Loft Downtown!	$49,884	$178	72%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (268)
Visit LA Live from a Spacious Industrial Loft	$43,025	$151	73%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (295)
Charming sun-filled guest house	$51,282	$140	97%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (556)
Silver Lake PRIVATE ENTRANCE GUEST SUITE & BATH	$43,102	$137	82%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (468)
DTLA JR 1BR with Gym, Pool - Insurance Accepted	$30,970	$190	42%	1	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Luxury & Privacy In The Heart Of Silver Lake	$62,415	$179	94%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (152)
DTLA JR 1BR with Gym, Pool - Insurance Accepted	$25,769	$195	33%	1	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (21)
Industrial Penthouse Loft with Private Balcony	$47,550	$176	70%	1	1	30	$185	✅	✅	✅	Y / Y	⭐️ 4.7 (26)
Super Chic Loft in Heart of DTLA	$29,696	$144	56%	1	1	5	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (69)
Underground Speakeasy Apartment	$64,890	$178	99%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (370)
Spacious, bohemian Echo Park Apartment	$41,071	$115	91%	1	1	2	$105	❌	❌	❌	N / Y	⭐️ 4.8 (336)
LA hideaway with outdoor space and parking!	$67,784	$202	89%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (113)
DTLA JR 1BR with Gym, Pool - Insurance Accepted	$23,577	$179	31%	1	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
DTLA JR 1BR with Gym, Pool - Insurance Accepted	$36,645	$209	46%	1	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4.5 (15)
Echo Park tree house, garden, view	$59,166	$169	95%	1	1	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (53)
z DTLA DLX 1BR, Pool, GYM - Insurance Accepted	$24,945	$202	30%	1	1	1	$105	✅	✅	❌	Y / Y	⭐️ 4 (17)
Large Studio Loft in Downtown LA	$49,044	$146	91%	1	1	5	$100	✅	✅	❌	Y / Y	⭐️ 5 (41)
Near DTLA! Nice & Cozy 420 Studio for 2!	$19,278	$75	65%	1	1	2	$85	❌	❌	✅	N / Y	⭐️ 4.3 (16)
3 Bed Ultra Luxury Top Floor Penthouse w/Views	$67,827	$452	41%	1	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (34)
157 1/2 n edgeware	$18,530	$83	61%	1	1	31	$250	❌	❌	❌	N / N	⭐️ 4.5 (6)

Return Metrics

-10.82% 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)	-$470	-$941	-$1,412	-$1,882	-$2,353	-$4,707	-$14,121
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	-$470	-$941	-$1,412	-$1,882	-$2,353	-$4,707	-$14,121

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.82%

Payback Period Days

Return on Investment

-10.82%

930 Figueroa Terrace Los Angeles, California, 90012

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Los Angeles

Guide

Zoning

Market

Guide

Laws

Market Data

$45,100

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $154/night at 64% occupancy.Projected nightly rate is $196/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$44,645

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

$35k

$60k

$85k

-$471

Profit

Revenue

$45,100

Operating Expenses

$17,863

Operating Income

$27,237

Net Effective Rent

$27,708

Profit (Cash Flow)

-$471

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-10.82%

Payback Period Days