113 Baja Irvine, California
4 bed • 3 bath • 12 guests
Monthly Rent
$138,844
Annual Revenue
Manual override
- Avg Daily Rate
- $604
- Occupancy
- 63%
$10k
$130k
$245k
$375k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,616
Profit
Revenue
$138,844
Operating Expenses
$44,628
Operating Income
$94,216
Net Effective Rent
$81,600
Profit (Cash Flow)
$12,616
$17,924
Cash Investment
Renos & Furnishing
$17,824
Setup Costs
$100
Total
$17,924
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
70.38%
Payback Period Days
518