BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 900 Solvay Aisle, Irvine, CA 92606

2 bed • 1 bath • 6 guests • $790,000

BNB

Calc

Annual Revenue

$49,410

Profit (Cash Flow)

-$23,984

Cap Rate

3.7%

Annual Revenue

$49,410

AirDNA projects $246/night at 65% occupancy ($58,402). Airbtics projects $178/night at 76% occupancy ($49,410). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 76% occupancy rate, $178 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,929$43,086$63,192$81,454
Occupancy63%77%85%95%
Nightly Rate$142$152$202$233

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Great Value! 2 Bedroom Home in Irvine, CA

No image available

$30,816
$159
52%
2231$300❌❌✅Y / Y⭐️ 5 (4)
Best Location in Irvine

No image available

$38,064
$130
80%
2130$250✅❌❌Y / Y⭐️ 5 (1)
Irvine 2B1B Disney/UCI 步行到H Mart超市 5分钟到大华

No image available

$53,070
$140
100%
2130$200✅✅✅Y / Y⭐️ 5 (5)
Lakeside charm:Cottage Home with big Loft

No image available

$62,311
$227
75%
2230$250✅❌❌Y / Y⭐️ 5 (6)
Quiet 2-bedroom in the heart of Irvine

No image available

$49,373
$142
95%
2230$0✅✅✅Y / Y⭐️ 5 (6)
Private Retreat: Irvine 2Bed/2Bath Mid-Term Haven

No image available

$63,895
$203
86%
2230$400✅✅❌Y / Y⭐️ 5 (4)
Irvine Resort-Style Condo DISNEY NEWPORT Beach UCI

No image available

$44,779
$145
83%
2245$150✅❌❌Y / Y⭐️ 5 (8)
Dolphin Dynasty... Quiet, Pool, Wifi, Tandum Bike

No image available

$70,850
$291
62%
2230$250✅✅✅Y / Y⭐️ 4.7 (23)
Best location condo in Irvine尔湾最佳地段平层宽敞康斗

No image available

$50,256
$199
69%
2230$0✅❌❌Y / Y⭐️ 5 (9)
Peaceful & Pet-Friendly in Prestigious Woodbridge

No image available

$30,567
$144
58%
2230$0✅✅✅Y / Y⭐️ 5 (2)

Return Metrics

-12.76% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$23,984-$47,968-$71,952-$95,936-$119,920-$239,840-$719,520
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$632,000$632,000$632,000$632,000$632,000$632,000$632,000
Down Payment$158,000$158,000$158,000$158,000$158,000$158,000$158,000
Property Appreciation$23,700$48,111$73,254$99,151$125,826$271,693$1,127,537
Total Return$789,715$790,142$791,302$793,215$795,906$821,853$1,198,016

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.76%

Cap Rate

3.7%

Return on Investment

3.97%

property-location

900 Solvay Aisle Irvine, CA, 92606

2 bed • 1 bath • 6 guests

Est. $3,789/mo

Agent

This property is for sale!

Contact Agent

Irvine

Guide

Zoning

Guide


Laws

-44

Airbnb Investor Score

-$23,984

Annual Profit

3.7%

Cap Rate

-12.8%

Cash on Cash

$49,410

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $246/night at 65% occupancy ($58,402.51). Airbtics projects $178/night at 76% occupancy ($49,410).

Top 51% of comparables

Top 41% of comparables


10

Airbnb Comparables

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

$49,398

Avg annual revenue

76%

Avg occupancy rate

$178

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

$30k

$45k

$55k

$70k

Sign up to see the data on 10 all comparables

-$23,984

Profit

Revenue

$49,410

Operating Expenses

$20,103

Operating Income

$29,307

Mortgage & Taxes

$53,291

Profit (Cash Flow)

-$23,984

$187,950

Cash Investment

Down Payment

$158,000

Renos & Furnishing

$6,250

Closing Costs

$23,700

Total

$187,950

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.76%

Cap Rate

3.7%

Profit (Cummulative)

-$23,984

$632,000

$6,250

$23,700

$0

Total Gain

$7,477

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

$37,494

Deductible property tax

$7,821

Your total deduction

$193,709

Your adjusted annual income

$150,000 - $193,709 = -$43,709


Taxes on -$43,709 (30%)

-$13,113

Your old tax bill

$45,000

Your new tax bill

-$13,113


Estimated tax savings

$58,113

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: -