2961 Kalmia St San Diego, California
2 bed • 2 bath • 6 guests
Monthly Rent
$3,689
Zestimate
$81,142
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $339
- Occupancy
- 66%
$10k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,806
Profit
Revenue
$81,142
Operating Expenses
$31,068
Operating Income
$50,074
Net Effective Rent
$44,268
Profit (Cash Flow)
$5,806
$6,500
Cash Investment
Renos & Furnishing
$6,400
Setup Costs
$100
Total
$6,500
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
89.31%
Payback Period Days
408
Property Overview
Loading...