23 Bedstraw Loop Mission Viejo, California
5 bed • 3 bath • 15 guests
Monthly Rent
$6,722
Zestimate
$201,892
Annual Revenue
Manual override
- Avg Daily Rate
- $826
- Occupancy
- 67%
$0k
$150k
$300k
$460k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$58,447
Profit
Revenue
$201,892
Operating Expenses
$59,445
Operating Income
$142,447
Net Effective Rent
$84,000
Profit (Cash Flow)
$58,447
$20,900
Cash Investment
Renos & Furnishing
$20,800
Setup Costs
$100
Total
$20,900
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
279.65%
Payback Period Days
130
Property Overview
Loading...