3436 30th St San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$89,670
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $351
- 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
$4,998
Profit
Revenue
$89,670
Operating Expenses
$33,072
Operating Income
$56,598
Net Effective Rent
$51,600
Profit (Cash Flow)
$4,998
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
78.7%
Payback Period Days
463