BNBCalc Short Term Rental Investment Analysis

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Annual Revenue

Revenue data could not be found for this address

BNB Calc projects a 0% occupancy rate, $0 rate per night.

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

Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Cap Rate

NaN%

Return on Investment

NaN%

STR Tax Calculator (USA)

Tax Calculator (US Only)

This property is projected to deliver a first-year tax deduction of $NaN, factoring in all profit and loss adjustments.

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Property Tax	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Mortgage Interest	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN	+$NaN
Total Depreciation and Mortgage Interest Deduction	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN
Bonus Depreciation	+$0	-	-	-	-	-	-
Accel. Depreciation	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Standard Depreciation	+$0	+$0	+$0	+$0	+$0	+$0	+$0
Cashflow	$0	$0	$0	$0	$0	$0	$0
Total Tax Deduction	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

623 1st Pl Hermosa Beach, California, 90254-5202

4 bed • 4 bath • 12 guests

Purchase Price

Est. $NaN/mo

Inquire about this property

Contact Agent

$1,419,700

Zestimate

$223,456

Annual Revenue

BNBCalc predicts this property will get $691 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$157,960

Avg rev

66%

Avg occ

$691

Avg rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.43%

Cap Rate

10.63%

Return on Investment

33.27%

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

22,659 sqft

Year built:

2001

Size:

2,371 sqft

Type:

CONDO

Parking:

Heating:

CENTRAL

Sold Comparables

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -