4112 46th St San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$60,941
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $268
- Occupancy
- 62%
$5k
$35k
$65k
$95k
$95,516 | $68,481 | $375 | 69.9% | 2 | 6 | 23 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$90,218 | $63,508 | $375 | 65.9% | 2 | 6 | 17 | 3 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (254) | Profile | |
$82,624 | $41,012 | $336 | 67.4% | 2 | 6 | 34 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (55) | Profile | |
$80,780 | $36,917 | $402 | 55% | 2 | 6 | 12 | 3 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.73 (15) | Profile | |
$72,510 | $48,565 | $286 | 69.4% | 2 | 6 | 28 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.66 (50) | Profile |
Seasonality
Break-even
$4,934/mo
Avg profit / month
-$66/mo
Best profit month
Jul $3,856
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
15.37%
Payback Period Days
0