7130 Gateshead Way Los Angeles, California
4 bed • 3 bath • 12 guests
Monthly Rent
$6,562
Zestimate
$112,831
Annual Revenue
Median of 19 comps selected by Timothy, creator of this analysis.
- Avg Daily Rate
- $634
- Occupancy
- 49%
$15k
$70k
$130k
$190k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,684
Profit
Revenue
$112,831
Operating Expenses
$38,515
Operating Income
$74,316
Net Effective Rent
$90,000
Profit (Cash Flow)
-$15,684
$18,180
Cash Investment
Renos & Furnishing
$18,080
Setup Costs
$100
Total
$18,180
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-86.27%
Payback Period Days
0
Property Overview
Loading...