4359 Louisiana St San Diego, California
2 bed • 2.5 bath • 6 guests
Monthly Rent
$87,809
Annual Revenue
Median of 4 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $370
- Occupancy
- 65%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,974
Profit
Revenue
$87,809
Operating Expenses
$32,635
Operating Income
$55,174
Net Effective Rent
$43,200
Profit (Cash Flow)
$11,974
$7,540
Cash Investment
Renos & Furnishing
$7,440
Setup Costs
$100
Total
$7,540
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
158.79%
Payback Period Days
229