539 S Sierra Ave 102 Solana Beach, California
2 bed • 2.5 bath • 6 guests
$142,017
Annual Revenue
Median of 25 comps selected by Nick, creator of this analysis.
- Avg Daily Rate
- $626
- Occupancy
- 62%
$25k
$115k
$200k
$300k
$296,614 | $163,892 | $1,945 | 41.8% | 2 | 4 | 54 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (0) | — | |
$223,719 | $112,113 | $847 | 72.3% | 2 | 5 | 11 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4 (1) | Profile | |
$205,134 | $118,212 | $803 | 70% | 2 | 5 | 59 | 3 | 2 | $200 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (69) | Profile | |
$195,531 | $140,990 | $876 | 61.1% | 2 | 5 | 32 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (48) | Profile | |
$189,035 | $66,421 | $611 | 84.8% | 2 | 4 | 52 | 3 | 2 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (7) | Profile |
Seasonality
Break-even
$3,921/mo
Avg profit / month
$7,914/mo
Best profit month
Jul $17,032
$142,017
Revenue
Revenue
$142,017
Cleaning
$13,161
Cohost commission
$28,403
Owner payout
$100,452
$0
Cash Investment
Renos & Furnishing
$0
Total
$0