property-location

2611 W Baylor Cir Anaheim, California

2 bed • 2 bath • 6 guests

Monthly Rent

$77,005

Annual Revenue

Median of 16 comps selected by Morgan, creator of this analysis.

Avg Daily Rate
$284
Occupancy
74%

$5k

$35k

$65k

$95k

Clean 2BR/2BA Family Home · Near Disneyland
$95,269
$65,405
$332
78.6%
252822$0❌❌❌Yes / Yes❌⭐️ 2.45 (29)

—

Buzz’s Comfy Quarters 15 mins to Disney & ConvCtr
$91,537
$38,042
$346
72.5%
262722$0❌❌✅Yes / Yes❌⭐️ 4.94 (83)Profile
9minutes to Disney modern residential front unit
$89,752
$23,453
$361
68%
2122962$250❌❌❌Yes / Yes❌⭐️ 4.91 (231)Profile
Single House - Disneyland 2.5m
$83,709
$51,368
$281
81.6%
264832$110❌❌✅Yes / Yes❌⭐️ 4.94 (270)Profile
Remodeled 2BR · 5 Mi to Disneyland · Fenced Yard
$83,169
$54,806
$311
73.2%
242621$0❌❌❌Yes / Yes❌⭐️ 2.5 (40)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,807/mo

Avg profit / month

$239/mo

Best profit month

Jul $2,819

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

77.64%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.