3637 Nile St San Diego, California
2 bed • 2 bath • 6 guests
Monthly Rent
$3,555
Zestimate
$82,227
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 68%
$30k
$60k
$90k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,244
Profit
Revenue
$82,227
Operating Expenses
$31,323
Operating Income
$50,904
Net Effective Rent
$42,660
Profit (Cash Flow)
$8,244
$6,100
Cash Investment
Renos & Furnishing
$6,000
Setup Costs
$100
Total
$6,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
135.14%
Payback Period Days
270
Property Overview
Loading...