2056 Wimbledon Dr Allen, Texas
4 bed • 3 bath • 12 guests
Monthly Rent
$2,936
Zestimate
$95,393
Annual Revenue
Median of 17 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $565
- Occupancy
- 46%
$15k
$60k
$100k
$150k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$35,607
Profit
Revenue
$95,393
Operating Expenses
$26,786
Operating Income
$68,607
Net Effective Rent
$33,000
Profit (Cash Flow)
$35,607
$21,124
Cash Investment
Renos & Furnishing
$21,024
Setup Costs
$100
Total
$21,124
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
168.56%
Payback Period Days
216
Property Overview
Loading...