$27,328
Annual Revenue
Projected nightly rate is $129/night at 58% occupancy.
Top 101% of comparables
Top 101% of comparables
-$11,085
Profit
Revenue
$27,328
Operating Expenses
$14,953
Operating Income
$12,375
Net Effective Rent
$23,460
Profit (Cash Flow)
-$11,085
$6,305
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$2,055
Total
$6,305
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-175.81%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
207,781 sqft
Year built:
2021
Size:
216,204 sqft
Type:
MFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: High-Rise Apartments
- Stories: -
- Lot size: 207,781 sqft
- Building area: 216,204 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: X
- Land Use: COMMERCIAL
- Parcel Number: 15 211 03 148
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $31,415,440
- County Est. Land Value: $8,415,100
- Assessed Land Value: $3,366,040
- County Est. Structure Value: $70,123,500
Market Estimate: -
Ownership
- Name: Broadstone Pullman Yard Llc
- Owner Occupied: No
- Owner Mailing Address: 2525 E Camelback Rd Ste 500, Phoenix, Az 85016
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Burgess-Peterson Elementary School with 6/10 star rating
- Middle School: Renfroe Middle School with 5/10 star rating
- High School: Decatur High School with 7/10 star rating