1441 Palmnold Cir W Fort Worth, Texas
3 bed • 2.5 bath • 9 guests
Monthly Rent
$2,003
Zestimate
$50,697
Annual Revenue
Median of 23 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $344
- Occupancy
- 40%
$5k
$40k
$75k
$110k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,817
Profit
Revenue
$50,697
Operating Expenses
$23,914
Operating Income
$26,783
Net Effective Rent
$39,600
Profit (Cash Flow)
-$12,817
$14,348
Cash Investment
Renos & Furnishing
$14,248
Setup Costs
$100
Total
$14,348
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-89.32%
Payback Period Days
0
Property Overview
Loading...