338 Elm Ave Long Beach, California, 90802-2425
1 bed • 1 bath • 3 guests • $280,000
Annual Revenue
$39,972
Profit (Cash Flow)
$2,220
Cap Rate
7.5%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $192/night at 57% occupancy ($39,972) Airbtics projects $204/night at 59% occupancy ($43,961)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$39,972
$39,972
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$48,707 | $144 | 89% | 1 | 1 | 4 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (140) | Profile | |
$21,027 | $167 | 31% | 1 | 1 | 4 | 2 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (158) | Profile | |
$58,039 | $211 | 73% | 1 | 1 | 2 | 5 | $110 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 4.8 (69) | Profile | |
$55,864 | $146 | 98% | 1 | 1 | 2 | 2 | $110 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (88) | Profile | |
$42,223 | $136 | 80% | 1 | 1 | 3 | 3 | $110 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (79) | Profile |
Return Metrics
3.23% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.23%
Cap Rate
7.53%
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
$13,289
Deductible property tax
$2,772
Your total deduction
$36,931
Your adjusted annual income
$150,000 - $36,931 = $113,069
Taxes on $113,069 (30%)
$33,921
Your old tax bill
$45,000
Your new tax bill
$33,921
Estimated tax savings
$11,079
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