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}

Percentiles	25%	50%	75%	90%
Revenue	$107,456	$177,071	$305,569	$417,492
Occupancy	46%	57%	74%	84%
Nightly Rate	$624	$832	$1,107	$1,334

Seasonality (Profit by Month)

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%	4	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (348)
Explosive City Views at Villa Fontante	$236,332	$1,104	56%	4	6	30	$399	✅	❌	✅	Y / Y	⭐️ 4.7 (37)
Beautiful Oasis in the heart of Encino w/ an ADU	$150,040	$869	47%	4	4	3	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (19)
🏝SERENE⛲️FAMILY-FRIENDLY💕RETREAT☀️W/⛱PRIVATE🤿POOL🌴	$130,830	$586	61%	4	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (48)
111 New Spa -Sherman Oaks Beauty -gated yard	$100,472	$495	51%	4	2	5	$487	❌	✅	✅	Y / Y	⭐️ 4.7 (48)
Los Angeles Large Mediteranian Vacation Home	$64,024	$407	41%	4	4	4	$350	✅	❌	✅	Y / Y	⭐️ 4.7 (19)
Luxury Villa w/pool In Beverly Hills Canyon	$346,499	$1,337	67%	4	6	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (54)
Bel Air Resort Villa with Pool 4 min from Sunset	$210,459	$752	74%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (88)
Hilltop Designer Midcentury Modern 4BR, Pool & Spa	$234,853	$781	81%	4	4	2	$417	✅	✅	✅	Y / Y	⭐️ 4.7 (14)
Beverly Grove: Luxury Estate with Pool, Spa, Views	$375,603	$1,818	55%	4	5	2	$690	✅	✅	✅	Y / Y	⭐️ 4.4 (6)
Unreal Views w/ Private Pool	$154,247	$758	54%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
The London - Beautiful Theatre and pool	$318,416	$1,334	64%	4	4	1	$495	✅	❌	❌	Y / Y	⭐️ 5 (15)
Gorgeous Villa with Pool	$207,630	$835	66%	4	5	30	$250	✅	❌	❌	Y / Y	⭐️ 0 (0)
🌴SERENE⛲️FAMILY-FRIENDLY💕RETREAT☀️WITH⛱PRIVATE🤿POOL🌴	$86,925	$625	38%	4	2	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Walk to Ventura Boulevard/Pool/PingPong/BBQ	$261,277	$841	83%	4	3	30	$250	✅	❌	✅	Y / Y	⭐️ 5 (66)
Wonderful Villa in Tarzana w/ Views	$164,037	$841	52%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (3)
Amazing Location Privately Gated Home Close to Everything	$117,491	$494	64%	4	3	5	$240	❌	❌	❌	Y / Y	⭐️ 5 (145)
MULHOLLAND HILLS RETREAT W/BEST VIEWS IN LA	$260,644	$794	89%	4	3	3	$140	✅	✅	✅	Y / Y	⭐️ 5 (165)
Gorgeous Home in Sherman Oaks	$198,129	$625	84%	4	4	2	$300	✅	✅	✅	Y / Y	⭐️ 4.5 (11)
Stunning Sherman Oaks Home min from all LA offers	$228,311	$875	71%	4	5	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (5)
Beverly Hills Villa with Pool and Amazing Views	$202,902	$1,244	43%	4	4	30	$400	✅	❌	✅	Y / Y	⭐️ 5 (16)
Beautiful modern private estate with pool	$45,224	$651	18%	4	4	30	$200	✅	✅	❌	Y / Y	⭐️ 0 (0)
Mansion in the hills near Universal Studios!	$218,757	$2,000	29%	4	5	1	$350	✅	✅	❌	Y / Y	⭐️ 5 (12)
Perfect LA Home, Best Location!	$311,060	$1,051	80%	4	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (22)
4 BR House with Pool In LA - BB	$60,034	$349	47%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
NEW Outdoor Paradise Encino Home w/ Heated Pool	$134,314	$622	59%	4	2	30	$0	✅	❌	✅	Y / Y	⭐️ 5 (10)
Poolside View Villa	$226,220	$702	86%	4	3	2	$375	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
BEVERLY HILLS LUXURY 4 BED /5 Bath Villa w/ STAFF	$269,559	$1,473	50%	4	4	10	$550	✅	❌	✅	Y / Y	⭐️ 5 (1)
Beverly Hills Oasis with Pool	$275,670	$829	89%	4	3	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (42)
Los Angeles/Bel Air Villa with breathtaking view!	$77,944	$968	22%	4	4	14	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
ZEN Spacious Bel Air 4BR Home w/ WFH space and Gym	$148,853	$581	70%	4	4	180	$500	❌	❌	✅	Y / Y	⭐️ 4.4 (13)
Modern Luxury Sherman Oaks Oasis	$123,794	$878	38%	4	6	30	$450	✅	✅	✅	Y / Y	⭐️ 4.5 (15)
Sherman Oaks Hidden Oasis	$214,206	$1,000	56%	4	4	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (1)
Enchanting Bel Air Villa \| Oasis Pool \| View	$188,061	$1,117	46%	4	7	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Bel Air Stradella \| Enchanting Villa \| Pool & View	$270,790	$1,121	66%	4	7	2	$0	✅	❌	✅	Y / Y	⭐️ 4 (1)
Encino Horizon \| Pool & Gym \| Private Backyard	$135,757	$1,124	33%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
Gorgeous Beverly Hills Home, Private Pool & Garden	$214,172	$718	74%	4	4	2	$350	✅	❌	✅	Y / Y	⭐️ 4.1 (26)
Amazing Mansion w/ resort pool	$62,712	$1,318	13%	4	4	1	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Modern 4/3 by Universal studio/Hollywood sleeps 8+	$96,042	$337	74%	4	3	2	$350	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Historic Sinatra's Home Modern Views Beverly Hills	$105,570	$449	55%	4	3	2	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-4.74%

Cap Rate

5.63%

Return on Investment

12.24%

2300 Nalin Dr Los Angeles, California, 90077-1806

4 bed • 3 bath • 12 guests

Purchase Price

Est. $11,600/mo

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.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

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

-$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

Revenue Appreciation

Cash on Cash Return

-4.74%

Cap Rate

5.63%

Return on Investment

12.24%

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