144 Treehouse Irvine, California
4 bed • 3.5 bath • 12 guests
Monthly Rent
$6,476
Zestimate
$139,006
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $739
- Occupancy
- 52%
$0k
$105k
$215k
$330k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,628
Profit
Revenue
$139,006
Operating Expenses
$44,666
Operating Income
$94,340
Net Effective Rent
$77,712
Profit (Cash Flow)
$16,628
$20,556
Cash Investment
Renos & Furnishing
$20,456
Setup Costs
$100
Total
$20,556
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
80.88%
Payback Period Days
451
Property Overview
Loading...