6170 Akins Ave San Diego, California
3 bed • 2 bath • 9 guests
Monthly Rent
$72,036
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $361
- Occupancy
- 55%
$10k
$45k
$85k
$130k
$126,578 | $91,891 | $914 | 37.9% | 3 | 14 | 30 | 7 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (44) | Profile | |
$99,393 | $64,181 | $415 | 65.6% | 3 | 7 | 50 | 4 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (103) | Profile | |
$93,512 | $71,646 | $468 | 54.8% | 3 | 9 | 21 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (54) | Profile | |
$82,974 | $42,979 | $359 | 63.3% | 3 | 8 | 45 | 4 | 2 | $175 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.88 (268) | Profile | |
$80,800 | $55,520 | $337 | 65.7% | 3 | 6 | 31 | 3 | 2 | $90 | ❌ | ✅ | ✅ | No / No | ✅ | ⭐️ 4.93 (108) | Profile |
Seasonality
Break-even
$6,159/mo
Avg profit / month
-$333/mo
Best profit month
Jul $4,487
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-22.3%
Payback Period Days
0