10081 Oxbow Ave Frisco, Texas
5 bed • 4 bath • 15 guests
Monthly Rent
$4,421
Zestimate
$77,743
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $495
- Occupancy
- 43%
$10k
$55k
$100k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,467
Profit
Revenue
$77,743
Operating Expenses
$30,270
Operating Income
$47,473
Net Effective Rent
$53,940
Profit (Cash Flow)
-$6,467
$30,180
Cash Investment
Renos & Furnishing
$30,080
Setup Costs
$100
Total
$30,180
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.42%
Payback Period Days
0
Property Overview
Loading...