468-72 W Los Angeles Dr Vista, California
2 bed • 1 bath • 6 guests
Monthly Rent
$53,269
Annual Revenue
Median of 20 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $237
- Occupancy
- 61%
$10k
$30k
$55k
$80k
$78,025 | $54,132 | $441 | 48.4% | 2 | 6 | 34 | 4 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (83) | Profile | |
$76,953 | $50,179 | $283 | 74.5% | 2 | 6 | 32 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (108) | Profile | |
$72,368 | $48,923 | $338 | 58.7% | 2 | 6 | 39 | 3 | 2 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (189) | Profile | |
$65,813 | $28,430 | $252 | 71.5% | 2 | 4 | 68 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (113) | Profile | |
$64,864 | $44,759 | $291 | 61% | 2 | 4 | 18 | 2 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (162) | Profile |
Seasonality
Break-even
$4,446/mo
Avg profit / month
-$143/mo
Best profit month
Jul $1,888
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-2.58%
Payback Period Days
0