1416 Clairborne Ct Little Elm, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$53,200
Annual Revenue
Median of 21 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $332
- Occupancy
- 44%
$10k
$45k
$85k
$120k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,502
Profit
Revenue
$53,200
Operating Expenses
$24,502
Operating Income
$28,698
Net Effective Rent
$31,200
Profit (Cash Flow)
-$2,502
$10,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$100
Total
$10,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-23.6%
Payback Period Days
0