2772 Marcy Ave San Diego, California
4 bed • 2.5 bath • 10 guests
Monthly Rent
$148,900
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $731
- Occupancy
- 56%
$35k
$170k
$300k
$445k
$443,765 | $297,540 | $1,426 | 85.3% | 4 | 16 | 19 | 8 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$335,396 | $142,947 | $1,379 | 66.6% | 4 | 8 | 115 | 5 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.5 (6) | Profile | |
$223,141 | $142,891 | $1,197 | 51.1% | 4 | 9 | 69 | 4 | 4 | $400 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (144) | Profile | |
$210,982 | $136,544 | $852 | 67.8% | 4 | 11 | 90 | 5 | 3 | $280 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (79) | Profile | |
$199,276 | $148,071 | $977 | 55.9% | 4 | 10 | 53 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (27) | — |
Seasonality
Break-even
$9,057/mo
Avg profit / month
$3,351/mo
Best profit month
Jul $12,875
$40,212
Profit
Revenue
$148,900
Operating Expenses
$54,688
Operating Income
$94,212
Net Effective Rent
$54,000
Profit (Cash Flow)
$40,212
$10,725
Cash Investment
Renos & Furnishing
$10,625
Setup Costs
$100
Total
$10,725
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
374.93%
Payback Period Days
97