19611 Dorado Dr Trabuco Canyon, California
4 bed • 4 bath • 12 guests
Monthly Rent
$6,767
Zestimate
$140,048
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $679
- Occupancy
- 56%
$20k
$135k
$250k
$375k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,933
Profit
Revenue
$140,048
Operating Expenses
$44,911
Operating Income
$95,137
Net Effective Rent
$81,204
Profit (Cash Flow)
$13,933
$28,212
Cash Investment
Renos & Furnishing
$28,112
Setup Costs
$100
Total
$28,212
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
49.38%
Payback Period Days
739
Property Overview
Loading...