44547 Kingston Dr Temecula, California
4 bed • 3 bath • 12 guests
Monthly Rent
$4,270
Zestimate
$122,607
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $802
- Occupancy
- 42%
$5k
$80k
$160k
$240k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,554
Profit
Revenue
$122,607
Operating Expenses
$40,813
Operating Income
$81,794
Net Effective Rent
$51,240
Profit (Cash Flow)
$30,554
$29,836
Cash Investment
Renos & Furnishing
$29,736
Setup Costs
$100
Total
$29,836
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
102.4%
Payback Period Days
356
Property Overview
Loading...