5071 Abuela Dr San Diego, California
3 bed • 1.5 bath • 9 guests
Monthly Rent
$3,968
Zestimate
$97,862
Annual Revenue
Median of 21 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $448
- Occupancy
- 60%
$5k
$50k
$95k
$140k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,764
Profit
Revenue
$97,862
Operating Expenses
$34,998
Operating Income
$62,864
Net Effective Rent
$47,100
Profit (Cash Flow)
$15,764
$12,332
Cash Investment
Renos & Furnishing
$12,232
Setup Costs
$100
Total
$12,332
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
127.83%
Payback Period Days
285
Property Overview
Loading...