452 Canyon Dr Solana Beach, California
3 bed • 3 bath • 7 guests
$153,080
Annual Revenue
Median of 25 comps selected by Nick, creator of this analysis.
- Avg Daily Rate
- $704
- Occupancy
- 60%
$10k
$145k
$285k
$435k
$433,879 | $202,544 | $1,616 | 73.6% | 3 | 7 | 47 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (17) | Profile | |
$305,028 | $120,175 | $1,842 | 45.4% | 3 | 10 | 30 | 0 | 2 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (1) | — | |
$238,002 | $126,297 | $1,069 | 61% | 3 | 7 | 94 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (57) | — | |
$224,035 | $115,753 | $718 | 85.4% | 3 | 6 | 34 | 3 | 2 | $375 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (68) | Profile | |
$199,633 | $126,060 | $780 | 70.1% | 3 | 8 | 31 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (38) | — |
Seasonality
Break-even
$4,138/mo
Avg profit / month
$8,619/mo
Best profit month
Jul $19,433
$153,080
Revenue
Revenue
$153,080
Cleaning
$14,046
Cohost commission
$30,616
Owner payout
$108,418
$0
Cash Investment
Renos & Furnishing
$0
Total
$0