BNBCalc Short Term Rental Investment Analysis 7 Altair, Irvine, CA 92603

3 bed • 3 bath • 9 guests • $2,615,000

BNB

Calc

Annual Revenue

$91,530

Profit (Cash Flow)

$40,063

Cap Rate

2.5%

Annual Revenue

$91,530

AirDNA projects $358/night at 70% occupancy ($91,530). Airbtics projects $249/night at 66% occupancy ($60,024). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $358 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,567	$64,423	$78,755	$91,604
Occupancy	51%	73%	83%	84%
Nightly Rate	$216	$240	$258	$296

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Irvine Spectrum Cozy 3B2.5B townhouse 3分钟到Hoag医院	$58,028	$185	85%	3	3	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (9)
Stylish & Spacious Private Home in Irvine!	$59,562	$206	79%	3	3	30	$300	✅	✅	✅	Y / Y	⭐️ 5 (2)
Charming 3 BR Near Beach/UCI	$36,454	$249	40%	3	3	30	$350	✅	✅	❌	Y / Y	⭐️ 5 (1)
Sweet Home away from Home	$50,305	$228	59%	3	3	30	$380	✅	❌	❌	Y / Y	⭐️ 4.8 (53)
Experience tranquil luxury overlooking Golf course	$80,811	$240	92%	3	3	30	$300	✅	❌	❌	Y / Y	⭐️ 5 (1)
M2M 20% Off 3-Bedroom Retreat in Irvine #18	$35,340	$247	38%	3	3	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (2)
Park View Villa on Rockrose Way #6915	$75,528	$268	77%	3	3	30	$490	❌	❌	✅	Y / N	⭐️ 0 (0)
Park View Villa E#6915	$62,787	$235	73%	3	3	30	$300	✅	✅	✅	Y / N	⭐️ 5 (1)
Irvine Woodbridge 3b/2.5b charming Condo	$28,015	$178	43%	3	3	30	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Pristine, convenient location, resort amenities	$37,125	$441	23%	3	3	31	$300	✅	✅	✅	Y / Y	⭐️ 4.7 (25)
Park View Villa G#6915	$64,871	$211	84%	3	3	30	$300	✅	✅	✅	Y / N	⭐️ 2 (1)
Newport Beach Hideaway w/ Private spa & Gran Piano	$78,550	$294	73%	3	2	31	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (4)
Luxury Villa in OC for Business / Family	$76,684	$241	83%	3	3	45	$375	✅	✅	❌	Y / Y	⭐️ 5 (19)
3b2.5b Cottage-like Comfort; City-like Convenience	$50,814	$222	61%	3	3	30	$249	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Exquisite 3 b & 3b villa close to UCI and Hoag	$91,620	$298	84%	3	3	31	$320	✅	✅	✅	Y / Y	⭐️ 5 (1)

Return Metrics

6.56% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,062	$80,125	$120,188	$160,250	$200,313	$400,627	$1,201,881
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,092,000	$2,092,000	$2,092,000	$2,092,000	$2,092,000	$2,092,000	$2,092,000
Down Payment	$523,000	$523,000	$523,000	$523,000	$523,000	$523,000	$523,000
Property Appreciation	$78,450	$159,253	$242,481	$328,205	$416,501	$899,341	$3,732,291
Total Return	$2,733,512	$2,854,378	$2,977,669	$3,103,456	$3,231,815	$3,914,968	$7,549,173

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.56%

Cap Rate

2.52%

Return on Investment

23.63%

7 Altair Irvine, CA, 92603

3 bed • 3 bath • 9 guests

Purchase Price

Est. $12,543/mo

This property is for sale!

Contact Agent

Irvine

Guide

Zoning

Guide

Laws

-2

Airbnb Investor Score

-$110,448

Annual Profit

2.5%

Cap Rate

6.6%

Cash on Cash

$91,530

Annual Revenue

BNBCalc predicts this property will get $249 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

15 Airbnb Comparables

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

$59,099

Avg annual revenue

66%

Avg occupancy rate

$249

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

$25k

$50k

$70k

$95k

$40,063

Profit

Revenue

$91,530

Operating Expenses

$25,579

Operating Income

$65,951

Mortgage & Taxes

$25,888

Profit (Cash Flow)

$40,063

$610,200

Cash Investment

Down Payment

$523,000

Renos & Furnishing

$8,750

Closing Costs

$78,450

Total

$610,200

DSCR Ratio

Weak

0.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.56%

Cap Rate

2.52%

Return on Investment

23.63%

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

$124,111

Deductible property tax

$25,888

Your total deduction

$370,720

Your adjusted annual income

$150,000 - $370,720 = -$220,720

Taxes on -$220,720 (30%)

-$66,216

Your old tax bill

$45,000

Your new tax bill

-$66,216

Estimated tax savings

$111,216

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: -