$22,645
Annual Revenue
Projected nightly rate is $137/night at 63% occupancy.
Top 101% of comparables
Top 101% of comparables
-$12,099
Profit
Revenue
$22,645
Operating Expenses
$14,344
Operating Income
$8,301
Net Effective Rent
$20,400
Profit (Cash Flow)
-$12,099
$6,050
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$1,800
Total
$6,050
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-199.97%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
64,970 sqft
Year built:
2020
Size:
566,182 sqft
Type:
MFR
Parking:
1184
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1711 Allen Pkwy # 172 | - | - | 717,120 | - | 97,113 | 2020 | $0 | - |
| 2206 Mason St # 10 | 1 | 1 | 6,000 | - | 7,501 | 1965 | $0 | - |
| 1406 Valentine St # A | 6 | 8 | 3,576 | - | 2,805 | 2021 | $0 | - |
| 2905 Albany St Apt 4 | 1 | 1 | 4,420 | - | 5,001 | 1936 | $0 | - |
| 2901 Albany St | 3 | 2 | 2,945 | - | 5,001 | 1940 | $0 | 73 |
| 410 W Drew St | 3 | 3 | 2,156 | - | 5,001 | 1906 | $0 | 124 |
| 305 Stratford St | 2 | 2 | 2,618 | - | 3,960 | 1934 | $0 | 63 |
| 406 Peden St | 4 | 2 | 2,672 | - | 5,502 | 1930 | $0 | 75 |
| 2910 Milam St # 196 | - | - | 305,957 | - | 56,236 | 2015 | $0 | - |
| 2424 Bell St | - | - | 0 | - | 62,491 | - | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Apartments (Generic)
- Stories: 0
- Lot size: 64,970 sqft
- Building area: 566,182 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0021050000003
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $136,391,608
- County Est. Land Value: $9,745,200
- Assessed Land Value: $9,745,200
- County Est. Structure Value: $126,646,408
Market Estimate: $114,557,242
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/15/19 | $0 | 0% | Fairfield 1810 Main Lp |
| 01/28/16 | $0 | 0% | Bop 1810 Main Llc |
| 07/31/15 | $0 | 0% | Ff Realty Ii Llc, Jefferson Main Llc |
Ownership
- Name: Fairfield 1810 Main Lp
- Owner Occupied: No
- Owner Mailing Address: 5355 Mira Sorrento Pl Ste 100, San Diego, Ca 92121
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $49,037,254
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No