718 W River Rd Tahoe City, California
3 bed • 2 bath • 6 guests
Monthly Rent
$75,009
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $555
- Occupancy
- 37%
$15k
$70k
$120k
$175k
$172,168 | $80,053 | $680 | 69.3% | 3 | 7 | 14 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$130,995 | $38,641 | $795 | 45.1% | 3 | 8 | 75 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$125,922 | $94,019 | $786 | 43.9% | 3 | 8 | 33 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — | |
$117,054 | $67,286 | $604 | 53.1% | 3 | 8 | 20 | 5 | 3 | $360 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.75 (12) | Profile | |
$114,778 | $48,481 | $639 | 49.2% | 3 | 7 | 52 | 4 | 2 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile |
Seasonality
Break-even
$5,809/mo
Avg profit / month
$442/mo
Best profit month
Jul $7,018
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
88.84%
Payback Period Days
0