1805 Nomas St Dallas, Texas
5 bed • 3.5 bath • 15 guests
Monthly Rent
$4,618
Zestimate
$106,672
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $576
- Occupancy
- 51%
$15k
$75k
$135k
$205k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$39,138
Profit
Revenue
$106,672
Operating Expenses
$28,534
Operating Income
$78,138
Net Effective Rent
$39,000
Profit (Cash Flow)
$39,138
$21,684
Cash Investment
Renos & Furnishing
$21,584
Setup Costs
$100
Total
$21,684
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
180.49%
Payback Period Days
202
Property Overview
Loading...