1928 Pueblo St Dallas, Texas
4 bed • 2.5 bath • 12 guests
Monthly Rent
$84,436
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $555
- Occupancy
- 42%
$10k
$50k
$85k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,948
Profit
Revenue
$84,436
Operating Expenses
$25,088
Operating Income
$59,348
Net Effective Rent
$56,400
Profit (Cash Flow)
$2,948
$17,804
Cash Investment
Renos & Furnishing
$17,704
Setup Costs
$100
Total
$17,804
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.56%
Payback Period Days
2204
Property Overview
Loading...