6352 Cleo St San Diego, California
6 bed • 4 bath • 18 guests
Monthly Rent
$204,921
Annual Revenue
Median of 18 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $994
- Occupancy
- 57%
$55k
$160k
$265k
$375k
$373,495 | $226,588 | $1,541 | 66.4% | 5 | 16 | 66 | 8 | 4 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (75) | Profile | |
$331,037 | $224,830 | $1,622 | 55.9% | 7 | 16 | 71 | 7 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (28) | — | |
$275,297 | $193,107 | $1,384 | 54.5% | 5 | 16 | 58 | 15 | 3 | $295 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (134) | Profile | |
$263,239 | $192,338 | $1,265 | 57% | 5 | 16 | 45 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (33) | — | |
$245,447 | $181,717 | $1,165 | 57.7% | 5 | 12 | 45 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (20) | — |
Seasonality
Break-even
$13,517/mo
Avg profit / month
$2,981/mo
Best profit month
Jul $15,784
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
278.05%
Payback Period Days
0