1464 Grand Ave San Diego, California
3 bed • 1 bath • 8 guests
Monthly Rent
$116,884
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $583
- Occupancy
- 55%
$20k
$115k
$215k
$320k
$317,331 | $233,106 | $1,557 | 55.8% | 3 | 12 | 20 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$214,665 | $155,063 | $1,028 | 57.2% | 3 | 8 | 16 | 4 | 3 | $200 | ❌ | ✅ | ✅ | Yes / No | ❌ | ⭐️ 4.97 (97) | Profile | |
$169,991 | $121,211 | $686 | 67.9% | 3 | 6 | 26 | 3 | 1 | $180 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (427) | Profile | |
$157,557 | $93,568 | $774 | 55.8% | 3 | 6 | 17 | 3 | 2 | $160 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (151) | Profile | |
$147,964 | $105,887 | $613 | 66.1% | 3 | 6 | 32 | 3 | 1 | $160 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (353) | Profile |
Seasonality
Break-even
$8,765/mo
Avg profit / month
-$67/mo
Best profit month
Jul $7,129
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
28.26%
Payback Period Days
0