1712 Frisco Hills Blvd Little Elm, Texas
4 bed • 4.5 bath • 12 guests
Monthly Rent
$3,331
Zestimate
$56,171
Annual Revenue
Median of 22 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $335
- Occupancy
- 46%
$10k
$50k
$85k
$120k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,989
Profit
Revenue
$56,171
Operating Expenses
$25,200
Operating Income
$30,971
Net Effective Rent
$39,960
Profit (Cash Flow)
-$8,989
$26,844
Cash Investment
Renos & Furnishing
$26,744
Setup Costs
$100
Total
$26,844
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-33.48%
Payback Period Days
0
Property Overview
Loading...