4034 Riviera Dr San Diego, California

3 bed • 2.5 bath • 8 guests

Monthly Rent

$131,939

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

$20k

$90k

$160k

$235k


Mission Bay Luxe \| 3BR Waterfront Luxury Retreat	$235,123	$146,723	$1,064	60.5%	3	8	63	4	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.78 (18)	Profile
3BD Rooftop Bay Views & Watersports Crown Point	$219,701	$61,154	$1,138	52.9%	3	8	24	4	2	$250	❌	❌	❌	Yes / Yes	❌	⭐️ 4.89 (170)	Profile
Penthouse Bayfront! Large Priv Deck Sleep 7 3Bdr	$203,409	$92,082	$1,038	53.7%	3	9	53	4	2	$0	❌	❌	✅	Yes / No	❌	⭐️ 4.9 (10)	Profile
Bay Front Luxury A MUST SEE!	$168,221	$64,141	$857	53.7%	3	6	57	3	2	$319	❌	❌	❌	Yes / Yes	✅	⭐️ 4.75 (4)	Profile
Penthouse Bayfront! Large Priv Deck Sleeps 7 Spacious Living & Kitchen 2 Park	$155,225	$67,162	$819	51.9%	3	9	53	3	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.9 (34)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$10,655/mo

Avg profit / month

$340/mo

Best profit month

Jul $8,930

Revenue

$131,939

Operating Expenses

$43,915

Operating Income

$88,024

Net Effective Rent

$83,940

Profit (Cash Flow)

$4,084

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Revenue Appreciation

Cash on Cash Return

46.8%

Payback Period Days

779