BNBCalc Short Term Rental Rental Arbitrage Analysis 413 W Acacia Ave

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Report by:

Kyle Candalla

nestleinstays@gmail.com

Annual Revenue

$147,486

Profit (Cash Flow)

$32,912

Cash on Cash Return

303.3%

Annual Revenue

$147,486

AirDNA projects $572/night at 63% occupancy ($131,619). Airbtics projects $673/night at 60% occupancy ($147,485). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $673 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$81,560	$156,740	$257,116	$309,123
Occupancy	45%	64%	73%	79%
Nightly Rate	$481	$651	$941	$1,042

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet home in Playa del Rey near beach 🏖	$170,955	$1,047	44%	4	4	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (15)
Beach Front Dream 2 Story Condo!	$169,506	$676	65%	4	5	2	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (76)
Glamorous 4 bedroom Townhome 10 min from Universal	$81,062	$452	49%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Modern 3 BRDM Family Home, near the beach/LMU/LAX	$78,334	$240	78%	4	2	1	$350	❌	❌	❌	Y / Y	⭐️ 5 (20)
L.A. Westchester Designer Home in Perfect Location	$101,879	$750	35%	4	5	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (18)
Amazing location! Luxurious ocean view cottage	$220,025	$627	95%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (39)
Spacious 4BR Gem with Private Hot Tub	$80,388	$326	64%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Panoramic Ocean View Designer Beach House	$132,543	$1,042	34%	4	5	30	$600	❌	❌	❌	Y / Y	⭐️ 5 (2)
OCEAN VIEW/Amazing 4 Bedroom/AC/Walk to Beach!	$277,718	$1,005	74%	4	3	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (34)
MidCentury Zen: 4 Bdrm, Lush Yard, Sauna & FirePit	$152,473	$570	70%	4	3	3	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (77)

Return Metrics

303.34% 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)	$32,912	$65,824	$98,737	$131,649	$164,562	$329,124	$987,372
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	$32,912	$65,824	$98,737	$131,649	$164,562	$329,124	$987,372

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

303.34%

Payback Period Days

120

Return on Investment

303.34%

413 W Acacia Ave El Segundo, California, 90245-2129

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,675

Zestimate

$147,486

Annual Revenue

BNBCalc predicts this property will get $673 per night with 60% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$146,488

Avg annual revenue

60%

Avg occupancy rate

$673

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

$75k

$145k

$210k

$280k

$32,912

Profit

Revenue

$147,486

Operating Expenses

$31,173

Operating Income

$116,312

Net Effective Rent

$83,400

Profit (Cash Flow)

$32,912

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

303.34%

Payback Period Days

120