2321 Lawrence St Dallas, Texas
5 bed • 3 bath • 15 guests
Monthly Rent
$4,196
Zestimate
$57,369
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $419
- Occupancy
- 38%
$10k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$16,113
Profit
Revenue
$57,369
Operating Expenses
$25,482
Operating Income
$31,887
Net Effective Rent
$48,000
Profit (Cash Flow)
-$16,113
$20,820
Cash Investment
Renos & Furnishing
$20,720
Setup Costs
$100
Total
$20,820
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-77.39%
Payback Period Days
0
Property Overview
Loading...