1203 Vineland Ct Allen, Texas
4 bed • 3.5 bath • 12 guests
Monthly Rent
$3,109
Zestimate
$80,960
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $450
- Occupancy
- 49%
$10k
$85k
$155k
$235k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,811
Profit
Revenue
$80,960
Operating Expenses
$24,549
Operating Income
$56,411
Net Effective Rent
$33,600
Profit (Cash Flow)
$22,811
$23,908
Cash Investment
Renos & Furnishing
$23,808
Setup Costs
$100
Total
$23,908
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
95.41%
Payback Period Days
382
Property Overview
Loading...