4354 Idaho St San Diego, California
1 bed • 1 bath • 3 guests
Monthly Rent
$2,404
Zestimate
$58,901
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $249
- Occupancy
- 65%
$5k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,211
Profit
Revenue
$58,901
Operating Expenses
$25,842
Operating Income
$33,059
Net Effective Rent
$28,848
Profit (Cash Flow)
$4,211
$6,100
Cash Investment
Renos & Furnishing
$6,000
Setup Costs
$100
Total
$6,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
69.03%
Payback Period Days
528
Property Overview
Loading...