1421 Berkley Rd Allen, Texas
4 bed • 2.5 bath • 12 guests
Monthly Rent
$3,089
Zestimate
$85,614
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $491
- Occupancy
- 48%
$5k
$50k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,544
Profit
Revenue
$85,614
Operating Expenses
$25,270
Operating Income
$60,344
Net Effective Rent
$34,800
Profit (Cash Flow)
$25,544
$20,468
Cash Investment
Renos & Furnishing
$20,368
Setup Costs
$100
Total
$20,468
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
124.79%
Payback Period Days
292
Property Overview
Loading...