2109 Woodside Dr Arlington, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$2,429
Zestimate
$81,186
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $537
- Occupancy
- 41%
$5k
$215k
$425k
$650k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,066
Profit
Revenue
$81,186
Operating Expenses
$24,584
Operating Income
$56,602
Net Effective Rent
$37,536
Profit (Cash Flow)
$19,066
$20,236
Cash Investment
Renos & Furnishing
$20,136
Setup Costs
$100
Total
$20,236
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
94.21%
Payback Period Days
387
Property Overview
Loading...