3430 31st St San Diego, California
2 bed • 2 bath • 6 guests
Monthly Rent
$118,915
Annual Revenue
Median of 3 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $466
- Occupancy
- 70%
$30k
$70k
$105k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,570
Profit
Revenue
$118,915
Operating Expenses
$39,945
Operating Income
$78,970
Net Effective Rent
$53,400
Profit (Cash Flow)
$25,570
$8,100
Cash Investment
Renos & Furnishing
$8,000
Setup Costs
$100
Total
$8,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
315.67%
Payback Period Days
115
Property Overview
Loading...