145 W Hawthorn St San Diego, California
4 bed • 4 bath • 12 guests
Monthly Rent
$180,403
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $804
- Occupancy
- 61%
$45k
$230k
$410k
$610k
$607,731 | $370,358 | $2,382 | 69.9% | 4 | 8 | 68 | 6 | 3 | $795 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$334,941 | $204,093 | $1,358 | 67.6% | 4 | 10 | 75 | 8 | 3 | $249 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (247) | Profile | |
$322,503 | $186,026 | $1,224 | 72.2% | 4 | 12 | 75 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$265,061 | $184,590 | $1,095 | 66.3% | 4 | 8 | 53 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (90) | — | |
$262,941 | $187,573 | $1,086 | 66.3% | 4 | 8 | 53 | 4 | 2 | $219 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (161) | Profile |
Seasonality
Break-even
$11,904/mo
Avg profit / month
$2,856/mo
Best profit month
Jul $14,311
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
359.92%
Payback Period Days
0