13331 E Del Timbre Dr Scottsdale, Arizona
4 bed • 3.5 bath • 12 guests
Monthly Rent
$6,006
Zestimate
$76,237
Annual Revenue
Median of 10 comps selected by BARBARA, creator of this analysis.
- Avg Daily Rate
- $525
- Occupancy
- 40%
$5k
$60k
$115k
$170k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
-$25,751
Profit
Revenue
$76,237
Operating Expenses
$29,916
Operating Income
$46,321
Net Effective Rent
$72,072
Profit (Cash Flow)
-$25,751
$27,596
Cash Investment
Renos & Furnishing
$27,496
Setup Costs
$100
Total
$27,596
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-93.31%
Payback Period Days
0
Property Overview
Loading...