14708 Sherman Way Los Angeles, California, 91405
4 bed • 3 bath • 12 guests
Est. $4,389/mo
This property is for sale!
Contact Michael
Airbnb Investor Score
-$29,886
Annual Profit
3.5%
Cap Rate
-13.5%
Cash on Cash
$52,310
Annual Revenue
BNBCalc predicts this property will get $434 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 101% of comparables
Top 101% of comparables
Loading...
40
Airbnb Comparables
Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 40 all comparables
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.51%
Cap Rate
3.47%
Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$43,427
Deductible property tax
$9,059
Your total deduction
$124,977
Your adjusted annual income
$150,000 - $124,977 = $25,023
Taxes on $25,023 (30%)
$7,507
Your old tax bill
$45,000
Your new tax bill
$7,507
Estimated tax savings
$37,493
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com