1830 Upas St San Diego, California
1 bed • 1 bath • 1 guests
Monthly Rent
$58,047
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $238
- Occupancy
- 67%
$15k
$40k
$65k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,206
Profit
Revenue
$58,047
Operating Expenses
$25,641
Operating Income
$32,406
Net Effective Rent
$25,200
Profit (Cash Flow)
$7,206
$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
165.65%
Payback Period Days
220