3635 Nile St San Diego, California
2 bed • 2 bath • 6 guests
Monthly Rent
$3,937
Zestimate
$100,784
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
$17,100
Profit
Revenue
$100,784
Operating Expenses
$35,684
Operating Income
$65,100
Net Effective Rent
$48,000
Profit (Cash Flow)
$17,100
$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
211.1%
Payback Period Days
172
Property Overview
Loading...