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 338 Elm Ave, Long Beach, CA, 90802

1 bed • 1 bath • 3 guests • $280,000

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$39,972

Profit (Cash Flow)

$2,208

Cap Rate

7.5%

Annual Revenue

$39,972

AirDNA projects $192/night at 57% occupancy ($39,972). Airbtics projects $204/night at 59% occupancy ($43,960). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $192 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,715$36,680$72,869$103,227
Occupancy43%52%73%91%
Nightly Rate$141$188$266$303

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
Stylish Apt. Beach/Downtown/ & Convention Center
$48,707
$144
89%
111$75❌❌✅Y / Y⭐️ 4.8 (140)
LUX APT next to CONVENTION CENTER/BEACH w/PARKING!
$21,027
$167
31%
112$99❌❌✅Y / Y⭐️ 4.8 (158)
Oceanfront Condo with Breathtaking Views!
$58,039
$211
73%
115$110✅✅✅Y / Y⭐️ 4.8 (69)
The Daisy Suite - 1920s Studio w/ Ocean View
$55,864
$146
98%
112$110❌❌✅Y / Y⭐️ 5 (88)
Cozy Loft in Downtown Long Beach Arts District
$42,223
$136
80%
113$110❌❌❌Y / Y⭐️ 4.8 (79)
East Village Arts District, King Suite w/ Sofa Bed
$53,906
$142
100%
111$80❌❌✅Y / Y⭐️ 4.9 (52)
Executive-next to Convention Center + Beach
$48,688
$192
66%
115$150❌❌❌Y / Y⭐️ 5 (23)
Perfectly located 1-bedroom. Entire place.
$43,920
$150
80%
111$0❌❌❌Y / Y⭐️ 4.8 (21)
Lux LBC-Downtown! Cozy! Walk to major attractions!
$46,288
$125
91%
112$80✅❌❌Y / Y⭐️ 4.8 (94)
Retro Suite in Downtown Long Beach
$29,888
$108
72%
113$80❌❌✅Y / Y⭐️ 4.9 (30)
Spacious Studio Close To Beach
$39,165
$122
85%
112$75❌❌❌Y / N⭐️ 4.8 (46)
Spacios in luxury 2 Double Beds: No Cleaning Fee
$58,776
$303
53%
111$0✅❌❌Y / Y⭐️ 4.4 (28)
LUX Walk Conv Ctr Free Park Wi-Fi, EV Pool Gym C
$43,734
$289
40%
111$75✅✅✅Y / Y⭐️ 4.8 (17)
Level Long Beach - Stunning Jr. Two Bedroom Suite
$32,282
$210
42%
1231$0✅✅✅Y / Y⭐️ 4 (1)
LUX Walk Conv Ctr Wi-Fi EV Free Park Crib Pool B
$54,684
$279
52%
111$75✅✅✅Y / Y⭐️ 5 (19)
Ocean Views/Downtown/ConventionCenter/Chic Hi-Rise
$39,412
$155
69%
1131$150✅✅❌Y / Y⭐️ 5 (58)
LUX Walk Conv Ctr Wi-Fi Free Park EV Remote Work A
$47,021
$267
47%
111$75✅✅✅Y / Y⭐️ 5 (23)
LUX walk Conv Ctr Free Park Wi-Fi EV Gym Pool D
$45,038
$305
39%
111$75✅✅❌Y / Y⭐️ 5 (18)
LUX Walk Conv Ctr Free Park Wi-Fi EV Hot Tub Gym E
$37,784
$269
37%
111$75✅✅✅Y / Y⭐️ 5 (17)
Ocean View Condo in Long Beach
$36,446
$99
100%
117$100❌✅✅Y / Y⭐️ 4.9 (26)
Arts District of Long Beach
$42,878
$213
55%
111$0❌❌❌Y / Y⭐️ 4.9 (30)
East Village Arts District
$36,234
$198
50%
1131$75❌❌✅Y / Y⭐️ 4.8 (70)
Level Long Beach - Luxury One Bedroom Suite
$24,596
$140
48%
1131$0✅✅✅Y / Y⭐️ 3 (1)
"Coastal Luxury, Modern Amenities & Historic Charm
$37,021
$228
41%
112$115❌❌❌Y / Y⭐️ 5 (58)
Level Long Beach - Delightful One Bedroom Suite
$39,528
$180
60%
1131$0✅✅✅Y / Y⭐️ 4 (1)
Ocean View-16th Floor-Aqua Tower Condominium
$25,034
$114
60%
1131$0✅✅❌Y / Y⭐️ 5 (22)
Seaside Suite by Downtown, Conv Centr, & Beach!
$33,178
$185
49%
1131$105❌❌❌Y / Y⭐️ 0 (0)
Level Long Beach- Dream Extended Stay 1BD Suite.
$27,860
$173
44%
1131$0✅✅✅Y / Y⭐️ 0 (0)
Level Long Beach - Luxury One Bedroom Suite
$27,378
$220
34%
1131$0✅✅✅Y / Y⭐️ 0 (0)
Stunning 1 bdr Apt 6 blks beach
$32,663
$92
97%
117$0❌❌❌Y / Y⭐️ 4.6 (5)
Coastal Suite by Downtown/Pike/Conv Center/Beach!
$31,525
$118
73%
112$0❌❌❌Y / Y⭐️ 4 (2)
Cool Contemporary in Fantastic Arts District
$61,597
$374
45%
1131$85❌❌✅Y / Y⭐️ 4.5 (4)
LUX Walk Conv Ctr Free Park Wi-Fi EV Hot Tub Gym I
$36,475
$265
35%
111$75✅✅✅Y / Y⭐️ 5 (5)
LUX Walk Conv Ctr Wi-Fi Pool Free Park Gym EV H
$48,927
$304
42%
1128$75✅✅❌Y / Y⭐️ 5 (6)
Cozy 1 BdRm Long Beach Condo - Sleeps 4
$23,058
$140
45%
111$0❌❌❌Y / Y⭐️ 4.5 (16)
Blueground | Long Beach, gym, nr Ocean Blvd
$35,944
$161
61%
1131$415❌❌✅Y / Y⭐️ 0 (0)
Downtown Bliss: Your Long Beach Haven
$93,144
$499
51%
111$0✅✅❌Y / Y⭐️ 4 (3)
Level Long Beach - Luxurious One Bedroom Suite
$35,016
$208
46%
1131$0✅✅✅Y / Y⭐️ 5 (2)
LUX Walk Conv Ctr Wi-Fi Free Park EV Remote Work G
$37,296
$266
36%
111$75✅✅✅Y / Y⭐️ 5 (4)
LUX walk Conv Ctr EV Free Park Wi-Fi Pool Crib F
$59,004
$267
59%
111$75✅✅✅Y / Y⭐️ 5 (3)

Return Metrics

3.21% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,207$4,415$6,623$8,831$11,039$22,079$66,239
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,750$5,671$8,771$12,063$15,558$36,543$224,000
Down Payment$56,000$56,000$56,000$56,000$56,000$56,000$56,000
Property Appreciation$8,400$17,052$25,963$35,142$44,596$96,296$399,633
Total Return$69,358$83,139$97,359$112,037$127,194$210,920$745,873

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.21%

Cap Rate

7.53%

Return on Investment

19.45%

property-location

338 Elm Ave Long Beach, California, 90802-2425

1 bed • 1 bath • 3 guests

Est. $1,343/mo

Agent

Inquire about this property

Contact

test at Test

Long Beach

Guide

Zoning

Market

Guide


Laws


Market Data

$39,972

Annual Revenue

BNBCalc predicts this property will get $204 per night with 59% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 46% of comparables

Top 48% 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.

$41,781

Avg annual revenue

59%

Avg occupancy rate

$204

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

$20k

$45k

$70k

$95k

Sign up to see the data on 40 all comparables

$2,208

Profit

Revenue

$39,972

Operating Expenses

$18,876

Operating Income

$21,096

Mortgage & Taxes

$18,888

Profit (Cash Flow)

$2,208

$68,650

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$4,250

Closing Costs

$8,400

Total

$68,650

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.21%

Cap Rate

7.53%

Profit (Cummulative)

$2,208

$2,751

$4,250

$8,400

$0

Total Gain

$13,359

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

$13,289

Deductible property tax

$2,772

Your total deduction

$26,118

Your adjusted annual income

$150,000 - $26,118 = $123,882


Taxes on $123,882 (30%)

$37,165

Your old tax bill

$45,000

Your new tax bill

$37,165


Estimated tax savings

$7,835

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