1702 Damian Way Richardson, Texas
3 bed • 2 bath • 6 guests
Monthly Rent
$52,125
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $286
- Occupancy
- 50%
$5k
$25k
$45k
$70k
$67,895 | $41,025 | $334 | 55.7% | 3 | 6 | 18 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (16) | Profile | |
$65,698 | $46,005 | $375 | 47.9% | 3 | 8 | 7 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (17) | Profile | |
$62,946 | $46,571 | $345 | 49.9% | 3 | 8 | 41 | 6 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (49) | Profile | |
$59,220 | $41,419 | $288 | 56.4% | 3 | 6 | 39 | 4 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.79 (29) | Profile | |
$58,509 | $37,069 | $270 | 59.3% | 3 | 6 | 43 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (123) | Profile |
Seasonality
Break-even
$4,761/mo
Avg profit / month
-$417/mo
Best profit month
Jun $2,335
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-40.47%
Payback Period Days
0