101 SW View High Dr Lee's Summit, Missouri
5 bed • 5 bath • 10 guests
Monthly Rent
$80,093
Annual Revenue
Median of 11 selected comps
- Avg Daily Rate
- $566
- Occupancy
- 39%
$10k
$260k
$510k
$780k
$780,706 | $341,257 | $3,598 | 59.4% | 5 | 16 | 12 | 9 | 4 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$175,986 | $114,794 | $1,472 | 32.8% | 5 | 12 | 57 | 7 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (40) | Profile | |
$134,871 | $108,775 | $1,214 | 30.4% | 5 | 10 | 52 | 10 | 5 | $350 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (140) | Profile | |
$104,746 | $85,329 | $644 | 44.5% | 5 | 10 | 23 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | — | |
$102,277 | $67,518 | $380 | 73.8% | 5 | 12 | 48 | 6 | 2 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (20) | Profile |
Seasonality
Break-even
$17,068/mo
Avg profit / month
-$10,394/mo
Best profit month
Jun -$5,026
-$124,729
Profit
Revenue
$80,093
Operating Expenses
$30,822
Operating Income
$49,271
Net Effective Rent
$174,000
Profit (Cash Flow)
-$124,729
$13,350
Cash Investment
Renos & Furnishing
$13,250
Setup Costs
$100
Total
$13,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-934.29%
Payback Period Days
0