1632 W Upas St San Diego, California
1 bed • 1 bath • 1 guests
Monthly Rent
$55,190
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $244
- Occupancy
- 62%
$10k
$75k
$140k
$205k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,200
Profit
Revenue
$55,190
Operating Expenses
$24,970
Operating Income
$30,220
Net Effective Rent
$33,420
Profit (Cash Flow)
-$3,200
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-73.55%
Payback Period Days
0