BNBCalc Short Term Rental Investment Analysis 222 Monroe 82, Irvine, CA 92620

3 bed • 2 bath • 9 guests • $1,188,000

BNB

Calc

Annual Revenue

$38,424

Profit (Cash Flow)

-$60,390

Cap Rate

1.7%

Annual Revenue

$38,424

AirDNA projects $310/night at 70% occupancy ($79,257). Airbtics projects $263/night at 40% occupancy ($38,423). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 40% occupancy rate, $263 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$15,423	$38,085	$52,553	$75,350
Occupancy	21%	28%	61%	69%
Nightly Rate	$189	$226	$312	$406

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fantastic 3 Bed Home, walk to parks and shopping!	$45,137	$225	51%	3	3	31	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Stylish and Clean Three Bedroom Townhome	$121,862	$400	81%	3	3	4	$200	✅	❌	✅	Y / Y	⭐️ 5 (36)
Disney OC Beaches Irvine 3BR Spacious Family Home	$55,025	$228	65%	3	3	30	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Cozy Orange county house	$70,183	$282	68%	3	3	2	$0	❌	❌	✅	Y / N	⭐️ 3.6 (3)
Northwood Delicacy E#40818	$38,892	$322	33%	3	4	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-21.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$60,390	-$120,780	-$181,170	-$241,560	-$301,950	-$603,901	-$1,811,704
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$950,400	$950,400	$950,400	$950,400	$950,400	$950,400	$950,400
Down Payment	$237,600	$237,600	$237,600	$237,600	$237,600	$237,600	$237,600
Property Appreciation	$35,640	$72,349	$110,159	$149,104	$189,217	$408,572	$1,695,587
Total Return	$1,163,249	$1,139,568	$1,116,989	$1,095,543	$1,075,266	$992,671	$1,071,883

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.43%

Cap Rate

1.66%

Return on Investment

-4.64%

222 Monroe 82 Irvine, CA, 92620

3 bed • 2 bath • 9 guests

Purchase Price

Est. $5,698/mo

This property is for sale!

Contact Agent

Irvine

Guide

Zoning

Guide

Laws

-86

Airbnb Investor Score

-$60,390

Annual Profit

1.7%

Cap Rate

-21.4%

Cash on Cash

$38,424

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $310/night at 70% occupancy.Projected nightly rate is $263/night at 40% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$42,667

Avg annual revenue

40%

Avg occupancy rate

$263

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$50k

$85k

$125k

-$60,390

Profit

Revenue

$38,424

Operating Expenses

$18,675

Operating Income

$19,749

Mortgage & Taxes

$80,139

Profit (Cash Flow)

-$60,390

$281,740

Cash Investment

Down Payment

$237,600

Renos & Furnishing

$8,500

Closing Costs

$35,640

Total

$281,740

DSCR Ratio

Weak

0.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.43%

Cap Rate

1.66%

Return on Investment

-4.64%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$56,384

Deductible property tax

$11,761

Your total deduction

$179,256

Your adjusted annual income

$150,000 - $179,256 = -$29,256

Taxes on -$29,256 (30%)

-$8,777

Your old tax bill

$45,000

Your new tax bill

-$8,777

Estimated tax savings

$53,777

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -