BNBCalc Short Term Rental Rental Arbitrage Analysis 319 Avenida Cerritos, Newport Beach, CA, 92660

2 bed • 3 bath • 8 guests • $7,624

BNB

Calc

Annual Revenue

$59,352

Profit (Cash Flow)

-$51,852

Cash on Cash Return

-757.0%

Annual Revenue

$59,352

AirDNA projects $280/night at 73% occupancy ($74,655). Airbtics projects $267/night at 63% occupancy ($61,437). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,931	$56,535	$87,939	$109,298
Occupancy	47%	61%	79%	91%
Nightly Rate	$236	$250	$300	$323

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 Bedroom Eastside Costa Mesa Apt	$43,101	$161	71%	2	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (325)
Casa Costa: a California Coastal Cabin!	$55,563	$242	60%	2	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (58)
The Costa Cabana: A Southern California Dream	$74,264	$250	79%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (91)
Entire Home by Newport Beach, Disneyland and SNA!	$65,350	$190	93%	2	1	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (63)
Attached home, private access!	$44,822	$201	60%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Islander:New Listing from Super Host Patricia	$50,946	$299	45%	2	1	28	$189	❌	❌	❌	Y / Y	⭐️ 5 (24)
Beautiful 2bd/2bath fashion island/Disneyland	$69,904	$250	75%	2	2	1	$100	✅	✅	✅	Y / Y	⭐️ 4.2 (20)
A Coastal Haven in Newport Beach	$62,693	$250	65%	2	3	1	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (20)
Large unit heart-of newport beach/best location	$51,602	$285	48%	2	2	1	$90	✅	✅	✅	Y / Y	⭐️ 4.5 (49)
large TH home2 bed 2.5 bath/fashion island/newport	$63,449	$270	62%	2	3	1	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
Disney large Townhome Near Fashion Island&Newport	$52,923	$241	60%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4 (7)
Spacious 2-Bed Retreat Near Disney-Prime Location!	$31,360	$238	36%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (10)
Stylish 2Story Townhouse W/Garage in Newport Beach	$50,097	$232	59%	2	3	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
A cozy heaven near Disneyland and Newport Beach	$28,262	$198	39%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Stylish Large 2-bed Centrally Located in Newport	$56,979	$278	56%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (38)
Cozy Coastal Retreat Newpor Beach	$82,350	$250	90%	2	2	30	$0	✅	✅	✅	N / Y	⭐️ 0 (2)
Stylish Large 2-bed Centrally Located in Newport	$44,787	$250	48%	2	2	1	$90	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
Luxury Coastal Chic 2 Bedroom Condominium	$58,286	$175	91%	2	1	30	$500	✅	✅	❌	Y / Y	⭐️ 5 (9)
Newport Beach Living Shared Pool Near Tennis Shops	$117,486	$321	100%	2	2.5	31	$288	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Stylish Large 2-bed Centrally Located in Newport	$36,417	$199	50%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (5)
Stylish Large 2-bed Centrally Located in Newport	$45,971	$249	50%	2	2	1	$100	✅	✅	✅	Y / Y	⭐️ 4.2 (6)
1400 sqft 2 bed 2 bath by fashion island/newport	$62,368	$250	66%	2	2	1	$100	✅	✅	✅	Y / Y	⭐️ 0 (0)
Luxury Living in Fashion Island w/ Golf & Sea View	$79,014	$514	42%	2	2.5	30	$399	✅	✅	❌	Y / Y	⭐️ 0 (2)
Pool/Spa/Gym - 2 Bed Villa near Balboa & Disney!	$60,565	$394	42%	2	2.5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Newly Renovated Newport Beach -2B/2B Extended Stay	$39,660	$126	86%	2	2	30	$99	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Stunning 2bd/bath Newport Beach/Disneyland	$50,832	$224	62%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
2bed 2 bath villa style/best location/disney	$42,276	$350	33%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (2)
Remodeled home near Beach! NO PARTIES ALLOWED	$29,346	$199	40%	2	1	2	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Stylish Large 2-bed Centrally Located in Newport	$112,728	$400	77%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
Cozy Bungalow on the Eastside	$102,114	$279	100%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
2 bed 2 bath/large townhome Newport/fashion island	$74,843	$288	71%	2	2.5	1	$0	✅	✅	✅	Y / N	⭐️ 0 (0)
Big Canyon Golf Course Townhouse	$99,731	$293	93%	2	2.5	30	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (3)
Large unit located in newport beach fashion island	$81,252	$300	74%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
2 bed 2 bath large sqft unit/best location/disney	$98,051	$301	89%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.3 (3)
2bed 2 bath villa style/best location/disney	$93,330	$300	85%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
Modern 2Bed/2Bath Apartment Near SNA/Beach/Disney	$89,304	$305	80%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
A cozy heaven near Disneyland and Newport Beach	$53,124	$250	57%	2	2	1	$90	✅	✅	✅	Y / Y	⭐️ 0 (0)
Charming 2BD/2BA Near Fashion Island & Disneyland	$42,090	$250	46%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-756.95% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$51,851	-$103,703	-$155,554	-$207,406	-$259,258	-$518,516	-$1,555,548
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	$228	$464	$706	$956	$1,214	$2,622	$10,881
Total Return	-$51,622	-$103,238	-$154,847	-$206,449	-$258,043	-$515,894	-$1,544,667

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-756.95%

Payback Period Days

Return on Investment

-753.61%

319 Avenida Cerritos Newport Beach, California, 92660

2 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Newport Beach

Zoning

Laws

$59,352

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 73% occupancy.Projected nightly rate is $267/night at 63% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

40 Airbnb Comparables

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

$61,170

Avg annual revenue

63%

Avg occupancy rate

$267

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

$15k

$50k

$85k

$120k

-$51,852

Profit

Revenue

$59,352

Operating Expenses

$19,716

Operating Income

$39,636

Net Effective Rent

$91,488

Profit (Cash Flow)

-$51,852

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-756.95%

Payback Period Days