5529 Dorothy Dr San Diego, California

4 bed • 2 bath • 12 guests

Monthly Rent

$131,800

Median of 25 comps selected by Morgan, creator of this analysis.

$25k

$110k

$195k

$285k


*October weekday discounts: Pool Spa Sauna View	$281,988	$182,307	$1,097	70.4%	4	12	44	6	2	$0	✅	✅	❌	Yes / Yes	✅	⭐️ 4.9 (69)	Profile
Beautiful updated home in the heart of Kensington!	$225,481	$89,935	$1,866	33.1%	4	10	53	7	3	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 5 (11)	Profile
Lux Villa: Heated Pool & Sauna	$201,370	$142,234	$869	63.5%	4	14	34	8	3	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.96 (137)	Profile
Private Pool Oasis & Sauna Near SDSU \| Sleeps 8	$191,521	$81,566	$666	78.8%	4	8	35	6	3	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (48)	Profile
2000SqFt Oasis Outdoor Patio BBQ for Family 5Beds 4KTV 4BdR 2BathR Fast EV	$187,320	$100,075	$606	84.7%	4	8	11	5	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.5 (1)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$7,257/mo

Avg profit / month

$1,772/mo

Best profit month

Jul $8,779

Revenue Appreciation

Cash on Cash Return

233.51%

Payback Period Days