2211 Dwight St San Diego, California
2 bed • 2 bath • 6 guests
Monthly Rent
$4,526
Zestimate
$76,813
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $325
- Occupancy
- 65%
$20k
$55k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,238
Profit
Revenue
$76,813
Operating Expenses
$30,051
Operating Income
$46,762
Net Effective Rent
$60,000
Profit (Cash Flow)
-$13,238
$6,468
Cash Investment
Renos & Furnishing
$6,368
Setup Costs
$100
Total
$6,468
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-204.66%
Payback Period Days
0
Property Overview
Loading...