160 Fallkirk Dr Coppell, Texas
5 bed • 3.5 bath • 15 guests
Monthly Rent
$3,549
Zestimate
$123,394
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $655
- Occupancy
- 52%
$15k
$135k
$250k
$380k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$50,388
Profit
Revenue
$123,394
Operating Expenses
$31,126
Operating Income
$92,268
Net Effective Rent
$41,880
Profit (Cash Flow)
$50,388
$24,804
Cash Investment
Renos & Furnishing
$24,704
Setup Costs
$100
Total
$24,804
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
203.14%
Payback Period Days
179
Property Overview
Loading...