3333 Nile St San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$3,614
Zestimate
$82,498
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 68%
$30k
$70k
$105k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,743
Profit
Revenue
$82,498
Operating Expenses
$31,387
Operating Income
$51,111
Net Effective Rent
$43,368
Profit (Cash Flow)
$7,743
$7,700
Cash Investment
Renos & Furnishing
$7,600
Setup Costs
$100
Total
$7,700
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
100.55%
Payback Period Days
362
Property Overview
Loading...