BNBCalc.com Investment Analysis Report of 5532 Romaine St, Los Angeles, CA, 90038

3 bed • 2 bath • 8 guests • $1,361,659

BNB

Calc

Return Metrics

-5.63% 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

-5.63%

Cap Rate

5.41%

Return on Investment

11.22%

Annual Revenue

$100,479

AirDNA projects $393/night at 70% occupancy ($100,478). Airbtics projects $310/night at 64% occupancy ($72,464). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$41,521$85,328$113,994$144,145
Occupancy50%69%77%88%
Nightly Rate$217$330$394$435

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

*Heart of LA: Your Perfect Hollywood Stay*
$60,153
$211
72%
33101$175❌❌✅N / Y⭐️ 4.9 (61)Profile

B

Heart of LA: Your Perfect Hollywood Stay
$65,923
$222
76%
33102$160❌❌✅N / Y⭐️ 5 (68)Profile

C

Los Angeles Gem: Gated Home & Free Parking!
$116,525
$399
77%
3363$285❌❌❌N / Y⭐️ 5 (71)Profile

D

The Luca - Steps from Larchmont Village
$139,747
$478
78%
3363$250❌❌❌N / Y⭐️ 5 (51)Profile

E

Expansive Retreat with Stunning Outdoor Spaces!
$128,166
$402
86%
3353$240❌❌❌N / Y⭐️ 4.9 (29)Profile

Operating Expenses

Monthly Expenses

$2,229

Annual Expenses

$26,742

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,537

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$837

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$7,654

Annual Mortgage & Tax

$91,848

Downpayment

Purchase Price

$1,361,659

Percent Down

20%

Total Downpayment

$272,332

Total Loan Amount

$1,089,327

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$6,531

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$1,123

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$64,626

Deductible property tax

$13,480

Est. Depreciation Value

$632,571

Profit on this property

$73,736

Your total deduction

$636,941

So, your new taxable income is your previous income minus your total deduction ($150,000 - $636,941)

-$486,941

Your old tax bill

$45,000

Your new tax bill

-$146,082

Estimated tax savings

$191,082

property-location

5532 Romaine St Los Angeles, California, 90038

3 bed • 2 bath • 8 guests

Purchase Price

Est. $6,531/mo

Agent

Inquire about this property

Contact Agent

$1,361,659

Zestimate

-9

Airbnb Investor Score

-$18,111

Annual Profit

5.4%

Cap Rate

-5.6%

Cash on Cash

$100,479

Annual Revenue

BNBCalc predicts this property will get $310 per night with 64% occupancy, putting it in the top 44% 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

-5.63%

Cap Rate

5.41%

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

$64,626

Deductible property tax

$13,480

Your total deduction

$206,117

Your adjusted annual income

$150,000 - $206,117 = -$56,117

Taxes on -$56,117 (30%)

-$16,835

Your old tax bill

$45,000

Your new tax bill

-$16,835

Estimated tax savings

$61,835

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