2209 Sunset Blvd Rowlett, Texas
4 bed • 3.5 bath • 12 guests
Monthly Rent
$3,892
Zestimate
$82,464
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $506
- Occupancy
- 45%
$10k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,682
Profit
Revenue
$82,464
Operating Expenses
$24,782
Operating Income
$57,682
Net Effective Rent
$48,000
Profit (Cash Flow)
$9,682
$29,564
Cash Investment
Renos & Furnishing
$29,464
Setup Costs
$100
Total
$29,564
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
32.74%
Payback Period Days
1114
Property Overview
Loading...