3410 Herbert St San Diego, California
1 bed • 1 bath • 3 guests
Monthly Rent
$76,868
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $291
- Occupancy
- 72%
$10k
$40k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,604
Profit
Revenue
$76,868
Operating Expenses
$30,064
Operating Income
$46,804
Net Effective Rent
$37,200
Profit (Cash Flow)
$9,604
$5,500
Cash Investment
Renos & Furnishing
$5,400
Setup Costs
$100
Total
$5,500
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
174.61%
Payback Period Days
209
Property Overview
Loading...