1335 N Lake Blvd Tahoe City, California
2 bed • 2 bath • 4 guests
Monthly Rent
$54,309
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $419
- Occupancy
- 36%
$10k
$35k
$60k
$85k
$84,204 | $27,144 | $409 | 56.5% | 2 | 6 | 55 | 2 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (20) | Profile | |
$80,607 | $34,386 | $478 | 46.2% | 2 | 6 | 41 | 4 | 1 | $246 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.48 (25) | Profile | |
$79,562 | $41,799 | $596 | 36.5% | 2 | 4 | 54 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (32) | Profile | |
$78,378 | $57,490 | $495 | 43.4% | 2 | 5 | 19 | 3 | 1 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (75) | Profile | |
$78,296 | $28,252 | $502 | 42.7% | 2 | 6 | 38 | 3 | 2 | $252 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (6) | Profile |
Seasonality
Break-even
$5,604/mo
Avg profit / month
-$1,078/mo
Best profit month
Jul $2,720
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-173.91%
Payback Period Days
0