410 S Ditmar St Oceanside, California
3 bed • 2 bath • 6 guests
$122,060
Annual Revenue
Median of 25 comps selected by Nick, creator of this analysis.
- Avg Daily Rate
- $576
- Occupancy
- 58%
$15k
$70k
$130k
$190k
$189,644 | $106,005 | $769 | 67.6% | 3 | 8 | 69 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.88 (26) | Profile | |
$179,221 | $121,083 | $919 | 53.4% | 3 | 8 | 77 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (92) | Profile | |
$166,504 | $87,116 | $722 | 63.2% | 3 | 8 | 63 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (192) | — | |
$160,043 | $88,426 | $935 | 46.9% | 3 | 8 | 26 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (34) | Profile | |
$152,185 | $77,405 | $487 | 85.6% | 3 | 6 | 21 | 3 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (41) | Profile |
Seasonality
Break-even
$3,530/mo
Avg profit / month
$6,641/mo
Best profit month
Jul $15,264
$122,060
Revenue
Revenue
$122,060
Cleaning
$11,565
Cohost commission
$24,412
Owner payout
$86,083
$0
Cash Investment
Renos & Furnishing
$0
Total
$0