3716 Nile St San Diego, California
1 bed • 1 bath • 1 guests
Monthly Rent
$49,449
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $202
- Occupancy
- 67%
$5k
$30k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,628
Profit
Revenue
$49,449
Operating Expenses
$23,621
Operating Income
$25,828
Net Effective Rent
$19,200
Profit (Cash Flow)
$6,628
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
152.37%
Payback Period Days
239