BNBCalc.com Rental Arbitrage Analysis Report of 1616 Butler Ave, Los Angeles, CA 90025, USA

2 bed • 2 bath • 6 guests • $3,200

BNB

Calc

Return Metrics

-44.12% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-44.12%

Payback Period Days

0

Return on Investment

-44.12%

Annual Revenue

$52,960

AirDNA projects $145/night at 61% occupancy ($32,305).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,574

Annual Expenses

$18,885

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,001

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$441

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

1616 Butler Ave Los Angeles, California, 90025-3004

2 bed • 2 bath • 6 guests • $3,200

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$52,960

Profit (Cash Flow)

-$4,324

No payback period

Cash on Cash Return

-44.1%

Annual Revenue

$52,960

AirDNA projects $145/night at 61% occupancy ($32,306)

Occupancy Rate

Avg Daily Rate

Return Metrics

-44.12% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-44.12%

Payback Period Days

0