2614 Sherman Ave NW Washington, District of Columbia
3 bed • 2.5 bath • 9 guests
Monthly Rent
$83,588
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $461
- Occupancy
- 50%
$10k
$70k
$125k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,945
Profit
Revenue
$83,588
Operating Expenses
$31,643
Operating Income
$51,945
Net Effective Rent
$48,000
Profit (Cash Flow)
$3,945
$9,948
Cash Investment
Renos & Furnishing
$9,848
Setup Costs
$100
Total
$9,948
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
39.65%
Payback Period Days
920