3334 Ibis St San Diego, California
3 bed • 2.5 bath • 9 guests
Monthly Rent
$122,920
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $552
- Occupancy
- 61%
$35k
$245k
$460k
$685k
$685,502 | $331,887 | $2,718 | 69.1% | 3 | 6 | 68 | 5 | 3 | $795 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (7) | Profile | |
$472,559 | $251,956 | $1,833 | 70.6% | 3 | 8 | 51 | 5 | 3 | $795 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (4) | Profile | |
$250,434 | $135,200 | $1,104 | 62.2% | 3 | 10 | 57 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$183,595 | $93,752 | $930 | 54.1% | 3 | 10 | 74 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — | |
$168,893 | $117,652 | $742 | 62.3% | 3 | 6 | 52 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (118) | — |
Seasonality
Break-even
$9,924/mo
Avg profit / month
-$204/mo
Best profit month
Jul $7,836
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
12.14%
Payback Period Days
0