112 Worchester Ln Allen, Texas
5 bed • 3.5 bath • 15 guests
Monthly Rent
$3,695
Zestimate
$100,240
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $597
- Occupancy
- 46%
$10k
$80k
$155k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,903
Profit
Revenue
$100,240
Operating Expenses
$27,537
Operating Income
$72,703
Net Effective Rent
$46,800
Profit (Cash Flow)
$25,903
$26,876
Cash Investment
Renos & Furnishing
$26,776
Setup Costs
$100
Total
$26,876
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
96.37%
Payback Period Days
378
Property Overview
Loading...