2528 1/2 Madison Ave San Diego, California
1 bed • 1 bath • 3 guests
Monthly Rent
$3,107
Zestimate
$58,055
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $235
- Occupancy
- 68%
$15k
$35k
$55k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,872
Profit
Revenue
$58,055
Operating Expenses
$25,643
Operating Income
$32,412
Net Effective Rent
$37,284
Profit (Cash Flow)
-$4,872
$4,708
Cash Investment
Renos & Furnishing
$4,608
Setup Costs
$100
Total
$4,708
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-103.48%
Payback Period Days
0
Property Overview
Loading...