3332 Ibis St San Diego, California
2 bed • 2 bath • 6 guests
Monthly Rent
$89,437
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $401
- Occupancy
- 61%
$10k
$70k
$130k
$195k
$195,356 | $123,024 | $750 | 71.3% | 2 | 6 | 49 | 3 | 2 | $395 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (118) | Profile | |
$142,323 | $95,957 | $514 | 75.9% | 2 | 6 | 38 | 3 | 1 | $395 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (102) | Profile | |
$140,361 | $80,918 | $899 | 42.8% | 2 | 8 | 17 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (129) | Profile | |
$115,822 | $67,354 | $471 | 67.4% | 2 | 6 | 57 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$115,593 | $75,854 | $460 | 68.8% | 2 | 6 | 41 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — |
Seasonality
Break-even
$7,699/mo
Avg profit / month
-$619/mo
Best profit month
Jul $5,085
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-75.01%
Payback Period Days
0