3208 Nile St San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$3,075
Zestimate
$81,997
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 68%
$30k
$70k
$105k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,828
Profit
Revenue
$81,997
Operating Expenses
$31,269
Operating Income
$50,728
Net Effective Rent
$36,900
Profit (Cash Flow)
$13,828
$5,700
Cash Investment
Renos & Furnishing
$5,600
Setup Costs
$100
Total
$5,700
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
242.59%
Payback Period Days
150
Property Overview
Loading...