2802 Shantar Dr Costa Mesa, California
4 bed • 3 bath • 12 guests
Monthly Rent
$6,455
Zestimate
$119,577
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $652
- Occupancy
- 50%
$15k
$70k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,016
Profit
Revenue
$119,577
Operating Expenses
$40,101
Operating Income
$79,476
Net Effective Rent
$77,460
Profit (Cash Flow)
$2,016
$16,820
Cash Investment
Renos & Furnishing
$16,720
Setup Costs
$100
Total
$16,820
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.98%
Payback Period Days
3044
Property Overview
Loading...