2300 Nalin Dr Los Angeles, California, 90077-1806
4 bed • 3 bath • 12 guests • $2,418,400
$2,418,400
Zestimate
Est. $11,600/mo
Annual Revenue
$172,329
Profit (Cash Flow)
-$26,881
Cap Rate
5.6%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $761/night at 62% occupancy ($172,329) Airbtics projects $873/night at 58% occupancy ($184,938)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$172,329
$172,329
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$90,532 | $237 | 96% | 4 | 2 | 8 | 1 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (348) | Profile | |
$236,332 | $1,104 | 56% | 4 | 6 | 12 | 30 | $399 | ✅ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (37) | Profile | |
$150,040 | $869 | 47% | 4 | 4 | 10 | 3 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 4.9 (19) | Profile | |
$130,830 | $586 | 61% | 4 | 2 | 12 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (48) | Profile | |
$100,472 | $495 | 51% | 4 | 2 | 8 | 5 | $487 | ❌ | ✅ | ✅ | Yes / Yes | ⭐️ 4.7 (48) | Profile |
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%
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 estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com