$80,544
Annual Revenue
Projected nightly rate is $298/night at 74% occupancy.
Top 101% of comparables
Top 101% of comparables
$9,893
Profit
Revenue
$80,544
Operating Expenses
$21,871
Operating Income
$58,673
Net Effective Rent
$48,780
Profit (Cash Flow)
$9,893
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
155.79%
Payback Period Days
234
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
3,200 sqft
Year built:
1923
Size:
1,092 sqft
Type:
SFR
Parking:
1
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 4262 Sierra Vis | 2 | 2 | 1,064 | - | 6,300 | 1924 | $1,618,000 | 27 |
| 3665 Jackdaw St | 3 | 2 | 1,398 | - | 3,700 | 1930 | $1,410,000 | 31 |
| 1782 Guy St | 3 | 3 | 2,397 | - | 3,193 | 2005 | $1,907,000 | 18 |
| 1763 Sunset Blvd | 4 | 2 | 1,860 | - | 9,200 | 2016 | $2,000,000 | 104 |
| 4110 Sunset Rd | 3 | 2 | 2,492 | - | 4,900 | 1969 | $1,900,000 | 17 |
| 4232 Altamirano Way | 4 | 4 | 4,162 | - | 10,400 | 1975 | $3,550,000 | 39 |
| 3949 Portola Pl | 2 | 2 | 1,387 | - | 3,500 | 2013 | $1,410,000 | 18 |
| 3316 Hawk St | 2 | 2 | 1,247 | - | 5,000 | 1953 | $1,100,000 | - |
| 3911 Portola Pl | 3 | 2 | 2,448 | - | 5,700 | 1965 | $1,850,000 | 39 |
| 4374 Hawk St # 76 | - | - | 0 | - | 8,254 | - | $1,316,500 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 3,200 sqft
- Building area: 1,092 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1:SINGLE FAM-RES
- Land Use: Residential
- Parcel Number: 443-442-02-00
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $62,347
- County Est. Land Value: -
- Assessed Land Value: $34,171
- County Est. Structure Value: -
Market Estimate: $1,616,299
Ownership
- Name: Benito Storniolo
- Owner Occupied: No
- Owner Mailing Address: 4176 Palmetto Way, San Diego, Ca 92103
- Years Owned: 661
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No
Schools
- Middle School: Roosevelt International Middle School with 5/10 star rating
- High School: Point Loma High School with 7/10 star rating