4926 54th St San Diego, California
6 bed • 2 bath • 18 guests
Monthly Rent
$177,219
Annual Revenue
Median of 18 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $861
- Occupancy
- 56%
$55k
$145k
$235k
$335k
$332,348 | $224,830 | $1,622 | 56.1% | 7 | 16 | 71 | 7 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (28) | — | |
$276,366 | $193,107 | $1,384 | 54.7% | 5 | 16 | 58 | 15 | 3 | $295 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (134) | Profile | |
$245,735 | $164,069 | $1,023 | 65.8% | 5 | 12 | 50 | 8 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$221,899 | $153,660 | $998 | 60.9% | 7 | 15 | 91 | 8 | 9 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (82) | Profile | |
$215,725 | $113,582 | $1,015 | 58.2% | 5 | 16 | 92 | 12 | 3 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (175) | Profile |
Seasonality
Break-even
$8,524/mo
Avg profit / month
$5,899/mo
Best profit month
Jul $17,091
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
523.96%
Payback Period Days
0