1351 Adelaide Dr Dallas, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$2,086
Zestimate
$55,710
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $325
- Occupancy
- 47%
$0k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,218
Profit
Revenue
$55,710
Operating Expenses
$25,092
Operating Income
$30,618
Net Effective Rent
$26,400
Profit (Cash Flow)
$4,218
$10,564
Cash Investment
Renos & Furnishing
$10,464
Setup Costs
$100
Total
$10,564
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
39.92%
Payback Period Days
914
Property Overview
Loading...