4995 63rd St San Diego, California
6 bed • 3 bath • 18 guests
Monthly Rent
$201,517
Annual Revenue
Median of 19 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $968
- Occupancy
- 57%
$55k
$160k
$270k
$385k
$384,881 | $233,379 | $1,550 | 68% | 5 | 16 | 62 | 8 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (75) | Profile | |
$333,866 | $227,363 | $1,682 | 54.4% | 7 | 16 | 65 | 7 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (29) | — | |
$303,155 | $209,211 | $1,419 | 58.5% | 5 | 16 | 55 | 15 | 3 | $295 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (134) | Profile | |
$254,002 | $184,274 | $1,293 | 53.8% | 5 | 16 | 44 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (33) | — | |
$241,049 | $179,546 | $1,207 | 54.7% | 5 | 12 | 42 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | — |
Seasonality
Break-even
$12,846/mo
Avg profit / month
$3,947/mo
Best profit month
Jul $16,836
$47,361
Profit
Revenue
$201,517
Operating Expenses
$59,356
Operating Income
$142,161
Net Effective Rent
$94,800
Profit (Cash Flow)
$47,361
$14,850
Cash Investment
Renos & Furnishing
$14,750
Setup Costs
$100
Total
$14,850
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
318.92%
Payback Period Days
114