1840 Locust St San Diego, California
4 bed • 2 bath • 10 guests
Purchase Price
Est. $NaN/mo
$200,228
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $986
- Occupancy
- 56%
$20k
$300k
$585k
$885k
$883,957 | $470,778 | $3,990 | 60.7% | 4 | 16 | 16 | 10 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$445,325 | $317,717 | $3,982 | 30.6% | 4 | 16 | 39 | 5 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 1 (0) | — | |
$327,288 | $179,663 | $1,204 | 74.5% | 4 | 8 | 43 | 4 | 4 | $495 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (15) | Profile | |
$309,988 | $180,558 | $1,263 | 67.3% | 4 | 10 | 81 | 5 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (48) | Profile | |
$281,875 | $121,170 | $1,149 | 67.2% | 4 | 16 | 26 | 8 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (1) | Profile |
Seasonality
Break-even
$13,084/mo
Avg profit / month
$1,902/mo
Best profit month
Jul $13,533
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.94%
Cap Rate
8.26%