2649 Basswood Dr Northlake, Texas, 76226
4 bed • 3.5 bath • 12 guests

Inquire about this property
Contact Agent
$79,017
Annual Revenue
Projected nightly rate is $373/night at 48% occupancy.
Top 101% of comparables
Top 101% of comparables
$10,545
Profit
Revenue
$79,017
Operating Expenses
$21,672
Operating Income
$57,345
Net Effective Rent
$46,800
Profit (Cash Flow)
$10,545
$14,875
Cash Investment
Renos & Furnishing
$10,875
Setup Costs
$4,000
Total
$14,875
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
70.88%
Payback Period Days
515