2021 B St San Diego, California
3 bed • 2 bath • 8 guests
$97,106
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $493
- Occupancy
- 54%
$30k
$90k
$155k
$225k
$224,019 | $109,141 | $904 | 67.9% | 3 | 7 | 44 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4 (1) | Profile | |
$192,548 | $144,566 | $915 | 57.6% | 3 | 9 | 29 | 6 | 2 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (150) | Profile | |
$182,849 | $89,600 | $722 | 69.4% | 3 | 8 | 20 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (31) | — | |
$130,055 | $88,824 | $516 | 69.1% | 3 | 8 | 60 | 4 | 2 | $245 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (228) | Profile | |
$129,664 | $96,468 | $686 | 51.8% | 3 | 6 | 34 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (15) | — |
Seasonality
Break-even
$3,042/mo
Avg profit / month
$5,051/mo
Best profit month
Jul $11,372
$97,106
Revenue
Revenue
$97,106
Cleaning
$9,568
Cohost commission
$24,277
Owner payout
$63,261
$0
Cash Investment
Renos & Furnishing
$0
Total
$0