14922 Rapids Dr Hersey, Michigan
2 bed • 1 bath • 6 guests
Monthly Rent
$1,104
Zestimate
$49,058
Annual Revenue
Median of 15 selected comps
- Avg Daily Rate
- $273
- Occupancy
- 49%
$5k
$30k
$60k
$90k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,281
Profit
Revenue
$49,058
Operating Expenses
$23,529
Operating Income
$25,529
Net Effective Rent
$13,248
Profit (Cash Flow)
$12,281
$7,780
Cash Investment
Renos & Furnishing
$7,680
Setup Costs
$100
Total
$7,780
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
157.85%
Payback Period Days
231
Property Overview
Loading...