1012 Wythe St Alexandria, Virginia
4 bed • 2.5 bath • 12 guests
Monthly Rent
$5,093
Zestimate
$150,826
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $725
- Occupancy
- 57%
$20k
$120k
$225k
$330k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$37,382
Profit
Revenue
$150,826
Operating Expenses
$47,444
Operating Income
$103,382
Net Effective Rent
$66,000
Profit (Cash Flow)
$37,382
$16,292
Cash Investment
Renos & Furnishing
$16,192
Setup Costs
$100
Total
$16,292
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
229.44%
Payback Period Days
159
Property Overview
Loading...