14107 Moss Farm St San Antonio, Texas
4 bed • 2.5 bath • 12 guests
Monthly Rent
$2,709
Zestimate
$88,477
Annual Revenue
Median of 25 comps selected by CityVista, creator of this analysis.
- Avg Daily Rate
- $489
- Occupancy
- 50%
$5k
$75k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,085
Profit
Revenue
$88,477
Operating Expenses
$32,792
Operating Income
$55,685
Net Effective Rent
$33,600
Profit (Cash Flow)
$22,085
$19,572
Cash Investment
Renos & Furnishing
$19,472
Setup Costs
$100
Total
$19,572
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
112.83%
Payback Period Days
323
Property Overview
Loading...