2829 Copley Ave San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$3,413
Zestimate
$77,968
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $329
- Occupancy
- 65%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,690
Profit
Revenue
$77,968
Operating Expenses
$30,322
Operating Income
$47,646
Net Effective Rent
$40,956
Profit (Cash Flow)
$6,690
$6,084
Cash Investment
Renos & Furnishing
$5,984
Setup Costs
$100
Total
$6,084
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
109.95%
Payback Period Days
331
Property Overview
Loading...