2455 Dockside Dr Grand Prairie, Texas
5 bed • 2.5 bath • 15 guests
Monthly Rent
$3,409
Zestimate
$86,808
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $522
- Occupancy
- 46%
$15k
$75k
$135k
$200k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,953
Profit
Revenue
$86,808
Operating Expenses
$25,455
Operating Income
$61,353
Net Effective Rent
$38,400
Profit (Cash Flow)
$22,953
$24,636
Cash Investment
Renos & Furnishing
$24,536
Setup Costs
$100
Total
$24,636
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
93.16%
Payback Period Days
391
Property Overview
Loading...