2206 Pentuckett Ave San Diego, California
3 bed • 3 bath • 9 guests
Monthly Rent
$4,840
Zestimate
$94,710
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $472
- Occupancy
- 55%
$35k
$70k
$110k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,373
Profit
Revenue
$94,710
Operating Expenses
$34,257
Operating Income
$60,453
Net Effective Rent
$58,080
Profit (Cash Flow)
$2,373
$9,700
Cash Investment
Renos & Furnishing
$9,600
Setup Costs
$100
Total
$9,700
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
24.46%
Payback Period Days
1491
Property Overview
Loading...