110 Briar Rose Irvine, California
4 bed • 3 bath • 12 guests
Monthly Rent
$7,245
Zestimate
$152,197
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $750
- Occupancy
- 56%
$10k
$130k
$245k
$370k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,491
Profit
Revenue
$152,197
Operating Expenses
$47,766
Operating Income
$104,431
Net Effective Rent
$86,940
Profit (Cash Flow)
$17,491
$23,524
Cash Investment
Renos & Furnishing
$23,424
Setup Costs
$100
Total
$23,524
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
74.35%
Payback Period Days
490
Property Overview
Loading...