1559 Mainline Rd Arizona
2 bed • 2 bath • 5 guests
Monthly Rent
$29,566
Annual Revenue
Median of 22 comps selected by CityVista, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 32%
$5k
$15k
$25k
$35k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,782
Profit
Revenue
$29,566
Operating Expenses
$18,948
Operating Income
$10,618
Net Effective Rent
$26,400
Profit (Cash Flow)
-$15,782
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-239.12%
Payback Period Days
0