2302 Wilmette Dr Arlington, Texas
5 bed • 3.5 bath • 15 guests
Monthly Rent
$3,234
Zestimate
$78,975
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $555
- Occupancy
- 39%
$15k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,016
Profit
Revenue
$78,975
Operating Expenses
$30,559
Operating Income
$48,416
Net Effective Rent
$38,400
Profit (Cash Flow)
$10,016
$25,692
Cash Investment
Renos & Furnishing
$25,592
Setup Costs
$100
Total
$25,692
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
38.98%
Payback Period Days
936
Property Overview
Loading...