1964 Sweetwater Ln Allen, Texas
3 bed • 3 bath • 9 guests
Monthly Rent
$2,628
Zestimate
$61,442
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $333
- Occupancy
- 51%
$5k
$45k
$85k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,918
Profit
Revenue
$61,442
Operating Expenses
$21,524
Operating Income
$39,918
Net Effective Rent
$33,000
Profit (Cash Flow)
$6,918
$14,476
Cash Investment
Renos & Furnishing
$14,376
Setup Costs
$100
Total
$14,476
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
47.79%
Payback Period Days
763
Property Overview
Loading...