3741 33rd St San Diego, California
3 bed • 2 bath • 9 guests
Monthly Rent
$101,692
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $471
- Occupancy
- 59%
$35k
$75k
$110k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$41,906
Profit
Revenue
$101,692
Operating Expenses
$35,898
Operating Income
$65,794
Net Effective Rent
$107,700
Profit (Cash Flow)
-$41,906
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-487.27%
Payback Period Days
0
Property Overview
Loading...