216 Elm Ln Little Elm, Texas
4 bed • 2.5 bath • 12 guests
Monthly Rent
$3,560
Zestimate
$51,809
Annual Revenue
Median of 18 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $385
- Occupancy
- 37%
$10k
$65k
$120k
$180k
Sign up to see the data on 36 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,354
Profit
Revenue
$51,808
Operating Expenses
$24,175
Operating Income
$27,634
Net Effective Rent
$47,988
Profit (Cash Flow)
-$20,354
$15,956
Cash Investment
Renos & Furnishing
$15,856
Setup Costs
$100
Total
$15,956
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-127.56%
Payback Period Days
0
Property Overview
Loading...