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 Investment Analysis 2300 Nalin Dr, Los Angeles, CA, 90077

4 bed • 3 bath • 12 guests • $2,418,400

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$172,329

Profit (Cash Flow)

-$26,891

Cap Rate

5.6%

Annual Revenue

$172,329

AirDNA projects $761/night at 62% occupancy ($172,329). Airbtics projects $873/night at 58% occupancy ($184,937). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $761 rate per night.

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

Percentiles25%50%75%90%
Revenue$107,456$177,071$305,569$417,492
Occupancy46%57%74%84%
Nightly Rate$624$832$1,107$1,334

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
Bel Air Escape - Rustic & Wooded Hillside Home
$90,532
$237
96%
421$165❌❌✅Y / Y⭐️ 4.7 (348)
Explosive City Views at Villa Fontante
$236,332
$1,104
56%
4630$399✅❌✅Y / Y⭐️ 4.7 (37)
Beautiful Oasis in the heart of Encino w/ an ADU
$150,040
$869
47%
443$250✅✅✅Y / Y⭐️ 4.9 (19)
🏝SERENE⛲️FAMILY-FRIENDLY💕RETREAT☀️W/⛱PRIVATE🤿POOL🌴
$130,830
$586
61%
423$0✅❌❌Y / Y⭐️ 5 (48)
111 New Spa -Sherman Oaks Beauty -gated yard
$100,472
$495
51%
425$487❌✅✅Y / Y⭐️ 4.7 (48)
Los Angeles Large Mediteranian Vacation Home
$64,024
$407
41%
444$350✅❌✅Y / Y⭐️ 4.7 (19)
Luxury Villa w/pool In Beverly Hills Canyon
$346,499
$1,337
67%
461$350✅❌❌Y / Y⭐️ 5 (54)
Bel Air Resort Villa with Pool 4 min from Sunset
$210,459
$752
74%
432$250✅❌✅Y / Y⭐️ 4.9 (88)
Hilltop Designer Midcentury Modern 4BR, Pool & Spa
$234,853
$781
81%
442$417✅✅✅Y / Y⭐️ 4.7 (14)
Beverly Grove: Luxury Estate with Pool, Spa, Views
$375,603
$1,818
55%
452$690✅✅✅Y / Y⭐️ 4.4 (6)
Unreal Views w/ Private Pool
$154,247
$758
54%
422$300✅❌✅Y / Y⭐️ 4.7 (3)
The London - Beautiful Theatre and pool
$318,416
$1,334
64%
441$495✅❌❌Y / Y⭐️ 5 (15)
Gorgeous Villa with Pool
$207,630
$835
66%
4530$250✅❌❌Y / Y⭐️ 0 (0)
🌴SERENE⛲️FAMILY-FRIENDLY💕RETREAT☀️WITH⛱PRIVATE🤿POOL🌴
$86,925
$625
38%
4230$0✅❌❌Y / Y⭐️ 5 (1)
Walk to Ventura Boulevard/Pool/PingPong/BBQ
$261,277
$841
83%
4330$250✅❌✅Y / Y⭐️ 5 (66)
Wonderful Villa in Tarzana w/ Views
$164,037
$841
52%
422$300✅❌✅Y / Y⭐️ 5 (3)
Amazing Location Privately Gated Home Close to Everything
$117,491
$494
64%
435$240❌❌❌Y / Y⭐️ 5 (145)
MULHOLLAND HILLS RETREAT W/BEST VIEWS IN LA
$260,644
$794
89%
433$140✅✅✅Y / Y⭐️ 5 (165)
Gorgeous Home in Sherman Oaks
$198,129
$625
84%
442$300✅✅✅Y / Y⭐️ 4.5 (11)
Stunning Sherman Oaks Home min from all LA offers
$228,311
$875
71%
452$250✅✅✅Y / Y⭐️ 4.8 (5)
Beverly Hills Villa with Pool and Amazing Views
$202,902
$1,244
43%
4430$400✅❌✅Y / Y⭐️ 5 (16)
Beautiful modern private estate with pool
$45,224
$651
18%
4430$200✅✅❌Y / Y⭐️ 0 (0)
Mansion in the hills near Universal Studios!
$218,757
$2,000
29%
451$350✅✅❌Y / Y⭐️ 5 (12)
Perfect LA Home, Best Location!
$311,060
$1,051
80%
433$250✅❌✅Y / Y⭐️ 5 (22)
4 BR House with Pool In LA - BB
$60,034
$349
47%
422$0✅❌❌Y / Y⭐️ 5 (3)
NEW Outdoor Paradise Encino Home w/ Heated Pool
$134,314
$622
59%
4230$0✅❌✅Y / Y⭐️ 5 (10)
Poolside View Villa
$226,220
$702
86%
432$375✅❌❌Y / Y⭐️ 4.9 (42)
BEVERLY HILLS LUXURY 4 BED /5 Bath Villa w/ STAFF
$269,559
$1,473
50%
4410$550✅❌✅Y / Y⭐️ 5 (1)
Beverly Hills Oasis with Pool
$275,670
$829
89%
431$300✅❌❌Y / Y⭐️ 5 (42)
Los Angeles/Bel Air Villa with breathtaking view!
$77,944
$968
22%
4414$0❌❌❌Y / Y⭐️ 5 (1)
ZEN Spacious Bel Air 4BR Home w/ WFH space and Gym
$148,853
$581
70%
44180$500❌❌✅Y / Y⭐️ 4.4 (13)
Modern Luxury Sherman Oaks Oasis
$123,794
$878
38%
4630$450✅✅✅Y / Y⭐️ 4.5 (15)
Sherman Oaks Hidden Oasis
$214,206
$1,000
56%
441$300✅❌❌Y / Y⭐️ 5 (1)
Enchanting Bel Air Villa | Oasis Pool | View
$188,061
$1,117
46%
472$0✅❌❌Y / Y⭐️ 5 (2)
Bel Air Stradella | Enchanting Villa | Pool & View
$270,790
$1,121
66%
472$0✅❌✅Y / Y⭐️ 4 (1)
Encino Horizon | Pool & Gym | Private Backyard
$135,757
$1,124
33%
432$0✅❌✅Y / Y⭐️ 4.9 (9)
Gorgeous Beverly Hills Home, Private Pool & Garden
$214,172
$718
74%
442$350✅❌✅Y / Y⭐️ 4.1 (26)
Amazing Mansion w/ resort pool
$62,712
$1,318
13%
441$0✅✅❌Y / N⭐️ 0 (0)
Modern 4/3 by Universal studio/Hollywood sleeps 8+
$96,042
$337
74%
432$350❌❌❌Y / Y⭐️ 4.5 (43)
Historic Sinatra's Home Modern Views Beverly Hills
$105,570
$449
55%
432$600✅✅✅Y / Y⭐️ 4.8 (113)

Return Metrics

-4.74% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$26,891-$53,782-$80,673-$107,564-$134,455-$268,910-$806,731
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$23,758$48,982$75,762$104,193$134,378$315,635$1,934,720
Down Payment$483,680$483,680$483,680$483,680$483,680$483,680$483,680
Property Appreciation$72,552$147,280$224,250$303,530$385,188$831,727$3,451,691
Total Return$553,099$626,161$703,020$783,840$868,791$1,362,132$5,063,360

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.74%

Cap Rate

5.63%

Return on Investment

12.24%

property-location

2300 Nalin Dr Los Angeles, California, 90077-1806

4 bed • 3 bath • 12 guests

Est. $11,600/mo

Agent

Inquire about this property

Contact

test at Test

$2,418,400

Zestimate

Los Angeles

Guide

Zoning

Market

Guide


Laws


Market Data

$172,329

Annual Revenue

BNBCalc predicts this property will get $873 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 46% of comparables

Top 58% 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.

$182,959

Avg annual revenue

58%

Avg occupancy rate

$873

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

$45k

$150k

$260k

$375k

Sign up to see the data on 40 all comparables

-$26,891

Profit

Revenue

$172,329

Operating Expenses

$36,083

Operating Income

$136,247

Mortgage & Taxes

$163,138

Profit (Cash Flow)

-$26,891

$566,982

Cash Investment

Down Payment

$483,680

Renos & Furnishing

$10,750

Closing Costs

$72,552

Total

$566,982

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.74%

Cap Rate

5.63%

Profit (Cummulative)

-$26,891

$23,759

$10,750

$72,552

$0

Total Gain

$69,420

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$114,780

Deductible property tax

$23,942

Your total deduction

$267,961

Your adjusted annual income

$150,000 - $267,961 = -$117,961


Taxes on -$117,961 (30%)

-$35,388

Your old tax bill

$45,000

Your new tax bill

-$35,388


Estimated tax savings

$80,388

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com