BNBCalc.com Investment Analysis Report of 2300 Nalin Dr, Los Angeles, CA, 90077

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

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.74%

Cap Rate

5.63%

Return on Investment

12.24%

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

Revenue Percentile

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 (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Bel Air Escape - Rustic & Wooded Hillside Home
$90,532
$237
96%
4281$165❌❌✅N / Y⭐️ 4.7 (348)Profile

B

Explosive City Views at Villa Fontante
$236,332
$1,104
56%
461230$399✅❌✅N / Y⭐️ 4.7 (37)Profile

C

Beautiful Oasis in the heart of Encino w/ an ADU
$150,040
$869
47%
44103$250✅✅✅N / Y⭐️ 4.9 (19)Profile

D

🏝SERENE⛲️FAMILY-FRIENDLY💕RETREAT☀️W/⛱PRIVATE🤿POOL🌴
$130,830
$586
61%
42123$0✅❌❌N / Y⭐️ 5 (48)Profile

E

111 New Spa -Sherman Oaks Beauty -gated yard
$100,472
$495
51%
4285$487❌✅✅N / Y⭐️ 4.7 (48)Profile

Operating Expenses

Monthly Expenses

$3,007

Annual Expenses

$36,083

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,136

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,436

Management & Platform Fees

$431

Platform Fee (i.e. Airbnb)

$431

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$13,594

Annual Mortgage & Tax

$163,128

Downpayment

Purchase Price

$2,418,400

Percent Down

20%

Total Downpayment

$483,680

Total Loan Amount

$1,934,720

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$11,600

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$1,995

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$1,120,708

Profit on this property

$136,247

Your total deduction

$1,123,184

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,123,184)

-$973,184

Your old tax bill

$45,000

Your new tax bill

-$291,955

Estimated tax savings

$336,955

property-location

2300 Nalin Dr Los Angeles, California, 90077-1806

4 bed • 3 bath • 12 guests

Purchase Price

Est. $11,600/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$2,418,400

Zestimate

$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.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

-4.74%

Cap Rate

5.63%

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

$359,957

Your adjusted annual income

$150,000 - $359,957 = -$209,957

Taxes on -$209,957 (30%)

-$62,987

Your old tax bill

$45,000

Your new tax bill

-$62,987

Estimated tax savings

$107,987

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