13303 Wisterwood St Austin, Texas
3 bed • 2 bath • 8 guests
Monthly Rent
$2,277
Zestimate
$54,712
Annual Revenue
Median of 25 comps selected by Tara, creator of this analysis.
- Avg Daily Rate
- $288
- Occupancy
- 52%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,455
Profit
Revenue
$54,712
Operating Expenses
$24,857
Operating Income
$29,855
Net Effective Rent
$26,400
Profit (Cash Flow)
$3,455
$12,004
Cash Investment
Renos & Furnishing
$11,904
Setup Costs
$100
Total
$12,004
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
28.77%
Payback Period Days
1268
Property Overview
Loading...