1656 Russell Glen Ln Dallas, Texas
3 bed • 2.5 bath • 9 guests
Monthly Rent
$2,474
Zestimate
$56,629
Annual Revenue
Median of 20 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $296
- Occupancy
- 52%
$5k
$30k
$55k
$85k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,079
Profit
Revenue
$56,629
Operating Expenses
$25,308
Operating Income
$31,321
Net Effective Rent
$38,400
Profit (Cash Flow)
-$7,079
$16,964
Cash Investment
Renos & Furnishing
$16,864
Setup Costs
$100
Total
$16,964
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-41.72%
Payback Period Days
0
Property Overview
Loading...