1330 E Exchange Pkwy Allen, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,190
Zestimate
$57,189
Annual Revenue
Median of 15 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $311
- Occupancy
- 50%
$5k
$30k
$55k
$85k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,650
Profit
Revenue
$57,189
Operating Expenses
$25,439
Operating Income
$31,750
Net Effective Rent
$47,400
Profit (Cash Flow)
-$15,650
$13,580
Cash Investment
Renos & Furnishing
$13,480
Setup Costs
$100
Total
$13,580
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-115.24%
Payback Period Days
0
Property Overview
Loading...