2709 Hickory Bend Dr Garland, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,835
Zestimate
$50,442
Annual Revenue
Median of 15 comps selected by xuan, creator of this analysis.
- Avg Daily Rate
- $277
- Occupancy
- 50%
$5k
$35k
$60k
$95k
Sign up to see the data on 30 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,412
Profit
Revenue
$50,442
Operating Expenses
$23,854
Operating Income
$26,588
Net Effective Rent
$30,000
Profit (Cash Flow)
-$3,412
$14,004
Cash Investment
Renos & Furnishing
$13,904
Setup Costs
$100
Total
$14,004
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-24.36%
Payback Period Days
0
Property Overview
Loading...