4030 Forney Ave San Diego, California
5 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$276,883
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $1,358
- Occupancy
- 56%
$65k
$230k
$390k
$565k
$565,347 | $308,374 | $2,682 | 57.8% | 5 | 13 | 75 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$509,429 | $349,489 | $2,411 | 57.9% | 5 | 16 | 85 | 10 | 3 | $499 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (113) | Profile | |
$420,972 | $256,348 | $1,554 | 74.2% | 5 | 16 | 45 | 8 | 5 | $495 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$402,140 | $254,271 | $1,613 | 68.3% | 5 | 16 | 54 | 6 | 5 | $295 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (35) | Profile | |
$354,846 | $236,840 | $1,546 | 62.9% | 5 | 15 | 55 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$14,186/mo
Avg profit / month
$6,645/mo
Best profit month
Jul $22,812
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
25.19%
Cap Rate
12.24%