BNBCalc Short Term Rental Rental Arbitrage Analysis 118 26th St

4 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Report by:

aleem.shamji@gmail.com

Annual Revenue

$182,312

Profit (Cash Flow)

$49,627

Cash on Cash Return

452.2%

Annual Revenue

$182,312

AirDNA projects $930/night at 71% occupancy ($241,170). Airbtics projects $745/night at 67% occupancy ($182,311). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $745 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$99,553	$168,810	$312,247	$412,144
Occupancy	48%	71%	90%	95%
Nightly Rate	$557	$640	$937	$1,170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
OCEAN VIEW/Amazing 4 Bedroom/AC/Walk to Beach!	$275,025	$996	74%	4	3	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (38)
Coastal lifestyle Beach House	$213,664	$786	73%	4	3	3	$450	❌	❌	✅	Y / Y	⭐️ 5 (39)
Panoramic Ocean View Designer Beach House	$115,650	$1,066	29%	4	5	30	$600	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beachside Luxury \| 4BR \| Arcade Fun \| Ocean Views	$202,840	$582	92%	4	3	3	$229	❌	❌	❌	Y / Y	⭐️ 5 (32)
Amazing location! Luxurious ocean view cottage	$226,910	$645	95%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (41)
4B/4B Home: Ocean View, Sleeps 10, BBQ Grill	$183,169	$715	69%	4	4	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (28)
Beach, Restaurants, Ocean Views, Garage Parking!	$228,626	$1,479	41%	4	4	5	$500	❌	❌	❌	Y / Y	⭐️ 5 (1)
Gorgeous 4-bedroom villa close to beach	$153,134	$639	64%	4	4	3	$280	❌	❌	❌	Y / Y	⭐️ 5 (28)
Family Friendly Oversized Home Away From Home!	$107,935	$514	55%	4	3	6	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Spacious House Near the Beach - Hosted by Tania	$150,609	$476	85%	4	3	2	$245	❌	❌	❌	Y / Y	⭐️ 5 (40)
Large House+Guest Studio Near LAX,SoFi,Kia Forum	$256,538	$752	90%	4	3	1	$260	❌	❌	❌	Y / Y	⭐️ 5 (2)
Retreat to Chic Beachy GemHammockAC*Pvt Pking	$174,931	$508	92%	4	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (54)
Ocean & Pier View - Newly Redone	$180,768	$989	49%	4	4	4	$425	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Spacious 4BR Gem with Private Hot Tub	$81,325	$330	64%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Ocean View Modern Luxury Home	$156,046	$561	76%	4	3	30	$395	❌	❌	❌	Y / Y	⭐️ 5 (2)
Stunning South MB, Ocean View, Coastal Modern Home	$205,986	$840	67%	4	5	30	$685	❌	❌	❌	Y / Y	⭐️ 5 (2)
Ocean Front Top Floor 4 BR Spacious Beach Home	$119,177	$1,500	21%	4	3	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (1)
Beachside Luxury \| 4BR \| Arcade Fun \| Ocean Views	$91,829	$554	44%	4	3	28	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
Ocean View 4 Bedroom Beautiful Modern Home	$328,875	$1,152	78%	4	5	364	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ocean view 400 paces from the beach	$130,381	$727	49%	4	5	30	$750	❌	❌	✅	Y / Y	⭐️ 5 (5)
Stunning Manhattan Beach Ocean View Home w/Hot Tub	$211,519	$602	96%	4	5	1	$300	❌	✅	✅	Y / Y	⭐️ 0 (0)
Near the Beach \| 4BR \| Arcade Fun + Ocean Views	$312,930	$950	90%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Chic 4 BDR, steps to the beach! New listing!	$300,498	$933	88%	4	5	5	$500	❌	❌	✅	Y / N	⭐️ 0 (0)
Bright Spacious Retreat at Beach	$139,859	$579	66%	4	3	30	$325	❌	❌	✅	Y / N	⭐️ 5 (1)
Hidden Gem: So-Fi stdm-Beach-Porch-Hot Tub-Game Rm	$68,969	$673	28%	4	3	4	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (11)
Manhattan Beach Villa	$58,743	$642	25%	4	5	30	$350	✅	✅	❌	Y / Y	⭐️ 4.7 (19)
4 BR Beach Bliss Home w/2 King, 1 Q, 2 Twins	$49,369	$287	47%	4	2	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Central LA home sleeps 8	$110,679	$504	60%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Manhattan Beach Prestigious Hill Section Home	$47,054	$559	23%	4	3	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (2)
Modern Townhome Panoramic Oceanview Hermosa Border	$79,641	$340	64%	4	4	30	$500	❌	❌	❌	Y / Y	⭐️ 5 (6)
NEW! Huge 4BR + Office \| MB Tree Section Luxury	$169,458	$463	100%	4	4	30	$350	❌	❌	✅	Y / Y	⭐️ 5 (1)
Beach house with ocean view, 3 min drive to beach	$313,488	$931	92%	4	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (8)
Ocean front Strand home with panoramic Ocean Views	$372,738	$1,340	76%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Hermosa Luxury Home by the Beach	$202,520	$595	93%	4	5	28	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Tranquil family beach city retreat	$155,367	$566	75%	4	3	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Hermosa Beach House	$232,410	$635	100%	4	3	7	$0	❌	✅	❌	Y / Y	⭐️ 5 (2)
New Lux Beach house, sleeps 10, kid friendly	$372,588	$1,018	100%	4	4	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Redondo Beach House	$85,464	$241	90%	4	3	7	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Modern Beach House near Ocean	$109,273	$622	48%	4	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (105)
Beautiful 1920’s house on the Hermosa Strand	$94,506	$1,519	17%	4	0	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

452.18% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$49,627	$99,254	$148,881	$198,508	$248,135	$496,270	$1,488,811
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$49,627	$99,254	$148,881	$198,508	$248,135	$496,270	$1,488,811

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

452.18%

Payback Period Days

Return on Investment

452.18%

118 26th St Manhattan Beach, California, 90266-2160

4 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$8,082

Zestimate

$182,312

Annual Revenue

BNBCalc predicts this property will get $745 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$176,762

Avg annual revenue

67%

Avg occupancy rate

$745

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

$45k

$155k

$260k

$375k

$49,627

Profit

Revenue

$182,312

Operating Expenses

$35,701

Operating Income

$146,611

Net Effective Rent

$96,984

Profit (Cash Flow)

$49,627

$10,975

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$100

Total

$10,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

452.18%

Payback Period Days