3655-57 Texas St San Diego, California
2 bed • 2 bath • 6 guests
Monthly Rent
$3,913
Zestimate
$77,654
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $319
- Occupancy
- 67%
$20k
$55k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$449
Profit
Revenue
$77,654
Operating Expenses
$30,249
Operating Income
$47,405
Net Effective Rent
$46,956
Profit (Cash Flow)
$449
$8,900
Cash Investment
Renos & Furnishing
$8,800
Setup Costs
$100
Total
$8,900
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.04%
Payback Period Days
7229
Property Overview
Loading...