2800 Appaloosa Ct Little Elm, Texas
5 bed • 3.5 bath • 15 guests
Monthly Rent
$3,183
Zestimate
$73,596
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $463
- Occupancy
- 44%
$10k
$65k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,901
Profit
Revenue
$73,596
Operating Expenses
$29,295
Operating Income
$44,301
Net Effective Rent
$41,400
Profit (Cash Flow)
$2,901
$27,708
Cash Investment
Renos & Furnishing
$27,608
Setup Costs
$100
Total
$27,708
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.46%
Payback Period Days
3486
Property Overview
Loading...