810 Sea Turf Cir Solana Beach, California
2 bed • 2 bath • 6 guests
$111,903
Annual Revenue
Median of 25 comps selected by Nick, creator of this analysis.
- Avg Daily Rate
- $506
- Occupancy
- 61%
$20k
$100k
$180k
$265k
$264,840 | $102,246 | $1,194 | 60.8% | 2 | 4 | 32 | 3 | 2 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 0 (0) | Profile | |
$162,555 | $109,042 | $647 | 68.8% | 2 | 4 | 19 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (26) | Profile | |
$151,411 | $63,833 | $863 | 48.1% | 2 | 4 | 58 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (29) | — | |
$149,616 | $70,851 | $720 | 56.9% | 2 | 4 | 28 | 2 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$136,103 | $70,520 | $602 | 61.9% | 2 | 5 | 34 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (10) | Profile |
Seasonality
Break-even
$3,331/mo
Avg profit / month
$5,994/mo
Best profit month
Jul $13,179
$111,903
Revenue
Revenue
$111,903
Cleaning
$10,752
Cohost commission
$22,381
Owner payout
$78,770
$0
Cash Investment
Renos & Furnishing
$0
Total
$0