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

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$81,712

Profit (Cash Flow)

$21,890

Cash on Cash Return

331.7%

Annual Revenue

$81,712

AirDNA projects $215/night at 81% occupancy ($63,607). Airbtics projects $329/night at 68% occupancy ($81,712). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 68% occupancy rate, $329 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,255	$86,148	$126,285	$149,372
Occupancy	60%	72%	83%	87%
Nightly Rate	$268	$313	$399	$450

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW REMODELED BEACH 4PLEX	$47,162	$134	85%	2	1	31	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (464)
Remodeled Bay Duplex close to Bay! - LOWER UNIT	$41,342	$272	39%	2	1	2	$192	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
Back Cottage w/ Large Patio! 1 House to the Beach	$104,356	$537	50%	2	1	1	$315	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
60 Seconds to the Beach & Bay	$61,853	$205	73%	2	1	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (249)
UPDATED BAY DUPLEX STEPS TO BAY! UPPER UNIT	$49,438	$296	42%	2	1	2	$192	❌	❌	❌	Y / Y	⭐️ 4.9 (136)
Gorgeous Bay Views! \| Charming & Quiet Block	$92,440	$398	61%	2	1	1	$315	❌	❌	❌	Y / Y	⭐️ 4.3 (31)
Balboa Island “Lighthouse” 2BR /1 BA w/kitchenette	$60,990	$273	59%	2	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (102)
2BR Bayview Close to Beach/Pier \| Dock \| Deck	$26,391	$254	24%	2	1	2	$163	❌	❌	❌	Y / Y	⭐️ 4.2 (30)
꧁ Premier Modern Home w View, Parking, & AC ꧂	$59,838	$235	61%	2	1	2	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (268)
2Bed 1 Bath A/C 1 Compact Parking Space	$98,843	$318	83%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (246)
Cozy Balboa Island Cottage: 118 Emerald A	$58,687	$233	63%	2	1	3	$249	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
1244#7 Remodeled Luxury Condo with Stunning Views	$78,706	$259	79%	2	1	3	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (233)
Charming Coastal Beach Cottage - For Work & Play!	$71,387	$279	67%	2	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
15th St - 2 Bedroom BACK Apt at OCEANFRONT HOME	$71,569	$313	60%	2	1	1	$199	❌	❌	✅	Y / Y	⭐️ 4.6 (124)
Immaculate Beach House a Stone's Throw from the Sea	$123,700	$409	80%	2	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (185)
Newport Beach Shack (lower) a stylish classic	$98,288	$284	91%	2	1	3	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (188)
Newport Beach Cottage steps to the sand w/ parking	$73,645	$222	89%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (317)
Steps to the beach with parking	$73,658	$222	89%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (368)
Remodeled home near Beach! NO PARTIES ALLOWED	$36,308	$199	48%	2	1	2	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Beautifully Remodeled Home In Newport	$82,569	$347	61%	2	1	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (78)
Perfect Balboa Island Cottage - Steps to Ferry!	$93,889	$404	60%	2	1	1	$150	❌	❌	✅	N / Y	⭐️ 4.8 (142)
Remodeled /2 Car Parking/Clean/Patio w/ Firepit	$165,630	$514	86%	2	1	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (56)
1352#4 Stunning & Contemporary Beach Home with AC!	$83,411	$299	72%	2	1	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (310)
Starfish Cottage-1 Block to Beach or Bay	$104,324	$320	88%	2	1	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (97)
Cozy 2BR Oceanfront \| Balcony \| Garage Parking	$42,875	$450	20%	2	1	2	$302	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Beautiful 2BR Oceanfront \| Balcony	$64,566	$444	34%	2	1	2	$302	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
Balboa Island Diamond (w/ Large Outdoor Patio)	$105,359	$324	87%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (149)
Front Cottage w/ Large Patio! 1 House to the Beach	$164,113	$546	79%	2	1	1	$315	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Remodeled - 2 Car Parking - Clean - Walk to Beach	$117,977	$380	82%	2	1	1	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Steps to Sand 29th St Back Cottage	$89,756	$339	71%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (295)
2 Bedroom/1 Bath...Steps to the beach with Parking	$77,663	$245	81%	2	1	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (188)
15th St - Oceanfront Home with UNOBSTRUCTED VIEW	$139,778	$452	81%	2	1	1	$249	❌	❌	✅	Y / Y	⭐️ 4.6 (110)
Charming Spanish Cottage, steps from the beach!	$89,929	$449	53%	2	1	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (102)
15th St - 2 Bedroom BACK Apt at Beachfront Home	$81,257	$325	65%	2	1	1	$249	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
Balboa Island Flat w/ AC & Parking, Steps to Ferry	$84,028	$284	76%	2	1	3	$265	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Beautiful Home 7 Houses from the Sand	$85,737	$277	81%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (241)
1 Block to Ocean - 1/2 Block to Bay	$81,967	$312	70%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (134)
Walk to the Beach from an Eclectic, Cottage-style House	$137,142	$435	85%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (356)
2 Bed 1 Bath 1/2 Block To Ocean AC, EV & Parking	$128,541	$389	86%	2	1	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (310)
Historic Beach Cottage - Steps To The Sand	$102,511	$314	86%	2	1	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (446)

Return Metrics

331.66% 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)	$21,889	$43,779	$65,669	$87,559	$109,448	$218,897	$656,693
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	$21,889	$43,779	$65,669	$87,559	$109,448	$218,897	$656,693

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

331.66%

Payback Period Days

110

Return on Investment

331.66%

880 Irvine Ave Newport Beach, California, 92663-6031

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$7,985

Zestimate

Newport Beach

Zoning

Laws

$81,712

Annual Revenue

BNBCalc predicts this property will get $329 per night with 68% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$86,290

Avg annual revenue

68%

Avg occupancy rate

$329

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

$70k

$115k

$165k

$21,890

Profit

Revenue

$81,712

Operating Expenses

$22,623

Operating Income

$59,090

Net Effective Rent

$37,200

Profit (Cash Flow)

$21,890

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

331.66%

Payback Period Days

110