3396 31st St San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$3,708
Zestimate
$82,794
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $330
- Occupancy
- 69%
$30k
$70k
$105k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,841
Profit
Revenue
$82,794
Operating Expenses
$31,457
Operating Income
$51,337
Net Effective Rent
$44,496
Profit (Cash Flow)
$6,841
$7,172
Cash Investment
Renos & Furnishing
$7,072
Setup Costs
$100
Total
$7,172
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
95.39%
Payback Period Days
382
Property Overview
Loading...