3138 E Adams St Tucson, Arizona
3 bed • 2 bath • 6 guests
Monthly Rent
$53,052
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $342
- Occupancy
- 42%
$5k
$70k
$130k
$200k
$201,007 | $121,964 | $860 | 64% | 3 | 6 | 31 | 4 | 4 | $295 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$98,248 | $75,396 | $665 | 40.5% | 3 | 9 | 18 | 6 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (288) | Profile | |
$97,000 | $64,456 | $489 | 54.3% | 3 | 8 | 44 | 4 | 3 | $175 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (118) | Profile | |
$93,969 | $44,450 | $410 | 62.8% | 3 | 6 | 58 | 3 | 2 | $249 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$85,614 | $68,509 | $562 | 41.7% | 3 | 12 | 19 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (26) | — |
Seasonality
Break-even
$4,378/mo
Avg profit / month
-$365/mo
Best profit month
Mar $2,645
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-34.57%
Payback Period Days
0