11828 Oberlin Dr Dallas, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$2,217
Zestimate
$99,685
Annual Revenue
Median of 15 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $596
- Occupancy
- 46%
$15k
$60k
$110k
$160k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,234
Profit
Revenue
$99,685
Operating Expenses
$27,451
Operating Income
$72,234
Net Effective Rent
$42,000
Profit (Cash Flow)
$30,234
$12,108
Cash Investment
Renos & Furnishing
$12,008
Setup Costs
$100
Total
$12,108
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
249.7%
Payback Period Days
146
Property Overview
Loading...