4418 Ohio St San Diego, California
1 bed • 1 bath • 1 guests
Monthly Rent
$52,626
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $225
- Occupancy
- 64%
$5k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,741
Profit
Revenue
$52,626
Operating Expenses
$24,367
Operating Income
$28,259
Net Effective Rent
$42,000
Profit (Cash Flow)
-$13,741
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-315.88%
Payback Period Days
0