4128 Bannock Ave San Diego, California
2 bed • 1 bath • 6 guests
Monthly Rent
$77,840
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $318
- Occupancy
- 67%
$5k
$50k
$95k
$145k
$141,809 | $97,613 | $609 | 63.8% | 2 | 8 | 33 | 4 | 3 | $250 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (97) | Profile | |
$118,689 | $77,872 | $428 | 76% | 2 | 6 | 52 | 3 | 2 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (425) | Profile | |
$117,415 | $60,073 | $426 | 75.6% | 2 | 6 | 111 | 3 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (78) | Profile | |
$115,198 | $74,467 | $576 | 54.8% | 2 | 6 | 42 | 3 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (59) | Profile | |
$94,705 | $66,971 | $459 | 56.5% | 2 | 6 | 46 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (44) | — |
Seasonality
Break-even
$5,603/mo
Avg profit / month
$643/mo
Best profit month
Jul $5,674
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
159.35%
Payback Period Days
0