4420 38th St San Diego, California
4 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
$130,409
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $710
- Occupancy
- 50%
$25k
$90k
$155k
$225k
$221,743 | $155,345 | $1,078 | 56.4% | 4 | 9 | 39 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (15) | — | |
$220,953 | $89,935 | $1,866 | 32.4% | 4 | 10 | 53 | 7 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$220,253 | $90,227 | $784 | 77% | 4 | 10 | 64 | 5 | 3 | $245 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (185) | Profile | |
$194,563 | $137,858 | $1,000 | 53.3% | 4 | 9 | 32 | 4 | 2 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (198) | Profile | |
$189,678 | $81,566 | $666 | 78% | 4 | 8 | 35 | 6 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (48) | Profile |
Seasonality
Break-even
$10,859/mo
Avg profit / month
-$574/mo
Best profit month
Jul $7,408
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.02%
Cap Rate
6.21%