4018 Riviera Dr San Diego, California

1 bed • 1 bath • 3 guests

Monthly Rent

$74,731

Median of 25 comps selected by Morgan, creator of this analysis.

$30k

$85k

$135k

$190k


Renovated Bayfront condo-balcony parking bikes	$191,401	$130,814	$865	60.6%	1	4	30	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.3 (57)	—
New photos! Bayfront Penthouse plus parking+bikes!	$112,949	$58,439	$448	69.1%	1	4	49	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.8 (78)	—
New photos! Bayfront Penthouse plus parking+bikes!	$102,182	$48,279	$385	72.8%	1	4	51	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.76 (91)	Profile
Renovated Bayfront condo-balcony parking bikes	$91,097	$62,052	$383	65.2%	1	4	32	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.69 (62)	Profile
Nancy's own with Bayfront balcony parking bikes	$87,723	$62,470	$402	59.8%	1	4	33	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.9 (107)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,694/mo

Avg profit / month

$87/mo

Best profit month

Jul $4,145

Revenue Appreciation

Cash on Cash Return

73.65%

Payback Period Days