4104 F St San Diego, California
4 bed • 2 bath • 12 guests
Monthly Rent
$124,302
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $696
- Occupancy
- 49%
$40k
$100k
$165k
$230k
$230,471 | $120,942 | $1,126 | 56.1% | 4 | 12 | 43 | 6 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (41) | Profile | |
$204,083 | $132,707 | $845 | 66.1% | 4 | 11 | 90 | 5 | 3 | $280 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (79) | Profile | |
$195,538 | $145,278 | $975 | 55% | 4 | 10 | 58 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (25) | — | |
$189,122 | $114,906 | $619 | 83.8% | 4 | 12 | 37 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.67 (6) | Profile | |
$188,612 | $138,707 | $1,027 | 50.3% | 4 | 10 | 56 | 6 | 3 | $249 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (89) | Profile |
Seasonality
Break-even
$7,625/mo
Avg profit / month
$2,312/mo
Best profit month
Jul $10,024
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
298.32%
Payback Period Days
0