1724 Creek Bend Ln Little Elm, Texas
5 bed • 3 bath • 15 guests
Monthly Rent
$2,977
Zestimate
$74,370
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $456
- Occupancy
- 45%
$10k
$65k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,843
Profit
Revenue
$74,370
Operating Expenses
$23,527
Operating Income
$50,843
Net Effective Rent
$27,000
Profit (Cash Flow)
$23,843
$27,620
Cash Investment
Renos & Furnishing
$27,520
Setup Costs
$100
Total
$27,620
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
86.32%
Payback Period Days
422
Property Overview
Loading...