3788 Arnold Ave San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$3,161
Zestimate
$75,324
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $310
- Occupancy
- 67%
$20k
$50k
$75k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,691
Profit
Revenue
$75,324
Operating Expenses
$29,701
Operating Income
$45,623
Net Effective Rent
$37,932
Profit (Cash Flow)
$7,691
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
121.11%
Payback Period Days
301
Property Overview
Loading...