3561 Nile St San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$3,280
Zestimate
$100,683
Annual Revenue
Median of 2 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $390
- Occupancy
- 71%
$30k
$60k
$90k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$21,822
Profit
Revenue
$100,682
Operating Expenses
$35,660
Operating Income
$65,022
Net Effective Rent
$43,200
Profit (Cash Flow)
$21,822
$6,180
Cash Investment
Renos & Furnishing
$6,080
Setup Costs
$100
Total
$6,180
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
353.1%
Payback Period Days
103
Property Overview
Loading...