
Deal numbers
- Est. cap rate
- 0.6%
- Assumed rent, all units
- $6,080/mo
- Units
- 2
- Price per unit
- $2,997,500
- Est. annual NOI
- $36,480
- Expense assumption
- 50%
Estimates only, based on HUD Fair Market Rents (a conservative 40th percentile floor) and a standard 50% operating expense assumption. Not a guarantee of income or value. Ask Alex for a pro forma using comparable rent data.
Run your own numbers
Adjust the assumptions to see cash flow and cash on cash return.
- Effective gross income
- $69,312
- Operating expenses
- $34,656
- Net operating income
- $34,656
- Annual debt service
- $358,964
- Annual cash flow
- -$324,308
- Cash on cash return
- -21.6%
- Down payment
- $1,498,750
Illustration only, using a 30 year loan and your assumptions above. Not a loan offer, financial advice, or a guarantee. Confirm financing and actual rents independently.
Property details
- Type
- Duplex
- Bedrooms
- 2
- Building size
- 2,822 sqft
- Lot size
- 3,485 sqft
- Year built
- 1962
- Stories
- 2
- Garage spaces
- 2
- Heating
- Forced Air
- Cooling
- None,Wall/Window Unit(s)
- Pool
- None
- View
- Ocean,Neighborhood,Peek-A-Boo
- Status
- Active
- Days on market
- 1
- MLS #
- 249181816
About this property
TWO ACTIVE SHORT-TERM RENTAL PERMITS! Welcome to 112 46th St., a “Best-In-Class” turnkey, high-performing vacation rental that sleeps 14. A+ West Newport location, two houses off the sand with top-to-bottom, high-end renovations completed in 2026. With a total of 6 bedrooms and 4 bathrooms across both units, this property delivers. The upper unit is a showpiece and fully renovated throughout. Milgard French doors will guide you out to your open-air front balcony framing the surf & sand and views of Catalina Island. A second private balcony off the primary suite, shaded and tucked away from the street, allows for slow mornings or quiet evenings. The downstairs unit features French doors that lead to a generous beach-view patio. A newly added ensuite bathroom gives the two-bedroom, two-bath unit the comfort of a full-sized home. Both kitchens and all four bathrooms feature matching quartz, custom hardwood cabinetry, Kohler, Moen, and Toto fixtures, with LG and Bosch appliances throughout the property. Each unit has its own washer and dryer, and sound-insulated flooring quiets the space between. Freshly painted inside & out, new insulated garage doors, epoxy-coated decks, plus new vinyl fencing and gates. Parking for four vehicles is an added luxury. With close proximity to the Beach & Bay, local dining, Lido Village, boardwalk, pier and so much more, the heavy lifting is already done. Just pack your bag and show up. Welcome to 112 46th Street!
Location
112 46th Street
Newport Beach, Orange, CA, 92663