2112 Lake Fork Ln Little Elm, Texas
4 bed • 2.5 bath • 12 guests
Monthly Rent
$2,755
Zestimate
$68,340
Annual Revenue
Median of 21 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $421
- Occupancy
- 45%
$10k
$70k
$125k
$185k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,636
Profit
Revenue
$68,340
Operating Expenses
$28,060
Operating Income
$40,280
Net Effective Rent
$31,644
Profit (Cash Flow)
$8,636
$25,756
Cash Investment
Renos & Furnishing
$25,656
Setup Costs
$100
Total
$25,756
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
33.53%
Payback Period Days
1088
Property Overview
Loading...