1801 Velarde Rd Fort Worth, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,275
Zestimate
$59,752
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $304
- Occupancy
- 54%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,890
Profit
Revenue
$59,752
Operating Expenses
$21,262
Operating Income
$38,490
Net Effective Rent
$27,600
Profit (Cash Flow)
$10,890
$13,860
Cash Investment
Renos & Furnishing
$13,760
Setup Costs
$100
Total
$13,860
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
78.57%
Payback Period Days
464
Property Overview
Loading...