118 Eversedge Irvine, California
3 bed • 2.5 bath • 9 guests
Monthly Rent
$6,070
Zestimate
$97,157
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $466
- Occupancy
- 57%
$5k
$65k
$120k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$19,275
Profit
Revenue
$97,157
Operating Expenses
$34,832
Operating Income
$62,325
Net Effective Rent
$81,600
Profit (Cash Flow)
-$19,275
$18,868
Cash Investment
Renos & Furnishing
$18,768
Setup Costs
$100
Total
$18,868
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-102.15%
Payback Period Days
0
Property Overview
Loading...