5145 Jumilla St San Diego, California
5 bed • 3 bath • 8 guests
Monthly Rent
$197,197
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $969
- Occupancy
- 56%
$10k
$110k
$205k
$305k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$66,856
Profit
Revenue
$197,197
Operating Expenses
$58,341
Operating Income
$138,856
Net Effective Rent
$72,000
Profit (Cash Flow)
$66,856
$12,850
Cash Investment
Renos & Furnishing
$12,750
Setup Costs
$100
Total
$12,850
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
520.27%
Payback Period Days
70