11317 Oxford Pl Frisco, Texas
4 bed • 3 bath • 12 guests
Monthly Rent
$69,573
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $425
- Occupancy
- 45%
$5k
$60k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,601
Profit
Revenue
$69,573
Operating Expenses
$22,784
Operating Income
$46,789
Net Effective Rent
$31,188
Profit (Cash Flow)
$15,601
$17,252
Cash Investment
Renos & Furnishing
$17,152
Setup Costs
$100
Total
$17,252
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
90.43%
Payback Period Days
403