9631 Random Dr Anaheim, California
5 bed • 3 bath • 15 guests
Monthly Rent
$163,299
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $688
- Occupancy
- 65%
$30k
$140k
$255k
$375k
$375,862 | $175,733 | $2,025 | 50.9% | 5 | 16 | 55 | 9 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (26) | Profile | |
$286,110 | $127,188 | $1,298 | 60.4% | 5 | 16 | 30 | 8 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (48) | Profile | |
$252,133 | $126,402 | $953 | 72.5% | 5 | 15 | 88 | 11 | 3 | $235 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile | |
$251,208 | $145,516 | $942 | 73% | 5 | 15 | 93 | 11 | 3 | $235 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (164) | Profile | |
$250,901 | $123,489 | $850 | 80.9% | 5 | 14 | 104 | 7 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (64) | Profile |
Seasonality
Break-even
$13,187/mo
Avg profit / month
-$221/mo
Best profit month
Jul $5,877
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
15.77%
Payback Period Days
0