1230 Heights Ln Tahoe City, California
3 bed • 2 bath • 6 guests
Monthly Rent
$75,160
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $589
- Occupancy
- 35%
$25k
$60k
$95k
$135k
$133,350 | $39,723 | $821 | 44.5% | 3 | 8 | 52 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$129,543 | $48,266 | $653 | 54.4% | 3 | 8 | 43 | 4 | 2 | $332 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$118,315 | $46,146 | $1,044 | 31% | 3 | 8 | 114 | 5 | 3 | $450 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (87) | Profile | |
$114,752 | $73,389 | $1,091 | 28.8% | 3 | 8 | 62 | 0 | 2 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (0) | — | |
$108,857 | $79,535 | $583 | 51.2% | 3 | 6 | 38 | 6 | 2 | $275 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (105) | Profile |
Seasonality
Break-even
$5,912/mo
Avg profit / month
$351/mo
Best profit month
Jul $6,941
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
76.14%
Payback Period Days
0