3654 Texas St San Diego, California
1 bed • 1 bath • 3 guests
Monthly Rent
$2,131
Zestimate
$55,598
Annual Revenue
Manual override
- Avg Daily Rate
- $229
- Occupancy
- 66%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,960
Profit
Revenue
$55,598
Operating Expenses
$25,066
Operating Income
$30,532
Net Effective Rent
$25,572
Profit (Cash Flow)
$4,960
$4,100
Cash Investment
Renos & Furnishing
$4,000
Setup Costs
$100
Total
$4,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
120.98%
Payback Period Days
301
Property Overview
Loading...