1500 E Melrose St Gilbert, Arizona
2 bed • 1 bath • 6 guests
Monthly Rent
$52,363
Annual Revenue
Manual override
- Avg Daily Rate
- $239
- Occupancy
- 60%
$5k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,995
Profit
Revenue
$52,363
Operating Expenses
$13,828
Operating Income
$38,535
Net Effective Rent
$18,540
Profit (Cash Flow)
$19,995
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
314.87%
Payback Period Days
115