BNBCalc Short Term Rental Rental Arbitrage Analysis 880 Irvine Ave, Newport Beach, CA, 92663

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$57,804

Profit (Cash Flow)

$21,653

Cash on Cash Return

497.8%

Annual Revenue

$57,804

AirDNA projects $195/night at 77% occupancy ($54,841). Airbtics projects $193/night at 82% occupancy ($57,803). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 82% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,781	$58,204	$83,968	$105,393
Occupancy	78%	84%	89%	95%
Nightly Rate	$138	$182	$248	$291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BRAND NEW Luxury 1 Bedroom Condo next to the Beach	$69,435	$263	68%	1	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
Steps to Sand \| Patio \| Immaculate	$103,780	$316	88%	1	2	1	$283	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Beach House,Walk to Sand,BBQ, iTrip Vacation Home	$62,755	$208	79%	1	2	3	$235	❌	❌	✅	Y / Y	⭐️ 5 (2)
Private Space & Entrance, 1 mile from Ocean	$25,900	$70	100%	1	1	1	$10	❌	❌	❌	N / Y	⭐️ 5 (1331)
Large 1 Bedroom Flat Near Everything - Beach Close	$64,824	$187	93%	1	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (255)
1244#3 Magnificent Newly Renovated Home by Beach	$40,410	$140	75%	1	1	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (246)
Beach House in the <3 of Balboa Peninsula	$55,343	$248	59%	1	1	2	$119	❌	❌	✅	Y / Y	⭐️ 4.9 (271)
Newport Beach Contemporary - For Work & Play!	$75,330	$247	82%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (257)
“BALBOA ESCAPE” AC and GARAGE PARKING small car	$49,298	$152	86%	1	1	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (139)
2-blocks to beach, private rooftop deck & PARKING	$56,314	$149	99%	1	1	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (140)
Modern Luxury º Fast Wi-Fi º A/C º W/D º Bidet!	$32,294	$116	71%	1	1	3	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (207)
1244#5 Lovely Luxury Beach Home with All Essential	$37,294	$117	84%	1	1	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (257)
"Balboa Beach Escape" Small Car Garage Space + A/C	$47,808	$156	81%	1	1	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (197)
Stunning Apt ›‹ Parking ›‹ 2min Walk to Sand • W/D	$48,060	$141	88%	1	1	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (259)
1244#6 Stunning & Contemporary Home by Beach & Bay	$36,393	$116	83%	1	1	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (260)
Newport Beach 1 bedroom Home/Beach/Garage/Patio	$101,067	$289	91%	1	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (126)
Balboa Hideaway! Adorable Apt Steps from the Sand!	$61,163	$178	93%	1	1	2	$115	❌	❌	❌	N / Y	⭐️ 5 (148)
Best Location 1 bed 1 bath Entire GuestHouse.	$48,868	$133	95%	1	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (128)
Cozy, Modern Studio in East CM	$37,918	$122	83%	1	1	3	$85	❌	❌	✅	N / Y	⭐️ 5 (58)
Beach Oasis ° Luxury ° Steps to Sand ° AC+1GB WiFi	$38,749	$117	87%	1	1	3	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (271)
꧁Couple's Escapade • Steps from Sand • A•C, W•D꧂	$56,849	$167	88%	1	1	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (344)
Ultra-modern Paradise Home w/ Bidet & Work Desk!	$65,921	$194	87%	1	1	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (288)
1000 Unit 1 Newly Furnished Beach Home	$66,087	$201	86%	1	1	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (339)
Beach House in the Heart of Balboa Peninsula <3	$66,187	$249	70%	1	1	2	$119	❌	❌	✅	Y / Y	⭐️ 4.9 (317)
Newport Beach	$30,744	$150	56%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (542)
Darling Balboa Island Getaway \| Bay Views	$95,079	$289	86%	1	1	1	$272	❌	❌	❌	N / Y	⭐️ 4.3 (35)
Newport Beach Bungalow	$52,155	$192	71%	1	1	1	$250	❌	❌	❌	N / Y	⭐️ 4.8 (49)
Beach Condo Steps From Sand, Bars & Piers	$38,524	$121	78%	1	1	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (392)
Private Apartment near the Beach with free parking	$66,552	$197	92%	1	1	3	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (272)
Newport Beach Shack	$53,423	$160	90%	1	1	3	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (452)
1352#5 Stunning Pad, Prime Location w/ AC and Yard	$41,374	$127	83%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (43)
Newly Remodeled Studio at the Beach	$57,210	$203	74%	1	1	2	$139	❌	❌	✅	Y / Y	⭐️ 4.9 (117)
Rear Upper Studio w/ Sun Deck \| Steps from Beach	$48,604	$140	89%	1	1	1	$272	❌	❌	❌	Y / Y	⭐️ 4.2 (48)
Oceanfront 1BR/1BA Upstairs Unit of Duplex	$81,560	$327	64%	1	1	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
Poolhouse studio	$36,637	$101	96%	1	1	1	$50	✅	❌	❌	N / Y	⭐️ 5 (756)
1 Bedroom Apartment in Back of our Oceanfront Home	$66,743	$211	81%	1	1	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (55)
Upstairs Apartment w/ Balcony \| 1 Block to Beach	$99,956	$326	80%	1	1	1	$262	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Perfect Spot with Garage, Private Deck, Bikes & Beach Toys	$97,165	$274	95%	1	1	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (161)
Luxurious Tuscan Style Balboa Island Resort Suite	$127,241	$403	84%	1	1	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Newport Vacation Home \| Rear Lower Unit w/ AC!	$83,695	$258	84%	1	1	1	$272	❌	❌	❌	Y / Y	⭐️ 4.5 (58)

Return Metrics

497.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,653	$43,306	$64,960	$86,613	$108,267	$216,534	$649,602
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$21,653	$43,306	$64,960	$86,613	$108,267	$216,534	$649,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

497.77%

Payback Period Days

Return on Investment

497.77%

880 Irvine Ave Newport Beach, California, 92663-6031

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,743

Zestimate

Newport Beach

Zoning

Laws

$57,804

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $195/night at 77% occupancy ($54,841.38). Airbtics projects $193/night at 82% occupancy ($57,803).

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$60,617

Avg annual revenue

82%

Avg occupancy rate

$193

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

$60k

$90k

$130k

$21,653

Profit

Revenue

$57,804

Operating Expenses

$14,334

Operating Income

$43,469

Net Effective Rent

$21,816

Profit (Cash Flow)

$21,653

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

497.77%

Payback Period Days