1209 Lone Pine Dr Little Elm, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,244
Zestimate
$52,902
Annual Revenue
Median of 25 comps selected by xuan, creator of this analysis.
- Avg Daily Rate
- $307
- Occupancy
- 47%
$5k
$40k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,542
Profit
Revenue
$52,902
Operating Expenses
$24,432
Operating Income
$28,470
Net Effective Rent
$26,928
Profit (Cash Flow)
$1,542
$13,428
Cash Investment
Renos & Furnishing
$13,328
Setup Costs
$100
Total
$13,428
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.48%
Payback Period Days
3178
Property Overview
Loading...