BNBCalc.com Rental Arbitrage Analysis Report of 3329 Gassen Pl, Los Angeles, CA 90065, USA

4 bed • 4 bath • 8 guests • $0

BNB

Calc

Return Metrics

351.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

351.89%

Payback Period Days

103

Return on Investment

351.89%

Annual Revenue

$155,265

AirDNA projects $545/night at 78% occupancy ($155,265).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,682

Annual Expenses

$32,184

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,854

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,294

Management & Platform Fees

$388

Platform Fee (i.e. Airbnb)

$388

Property Manager Fee

$0

property-location

3329 Gassen Pl Los Angeles, California, 90065

4 bed • 4 bath • 8 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$155,265

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

351.89%

Payback Period Days

103