2931 Genevieve Ln Prosper, Texas
4 bed • 3.5 bath • 12 guests
Monthly Rent
$3,782
Zestimate
$69,154
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $383
- Occupancy
- 49%
$5k
$75k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,437
Profit
Revenue
$69,154
Operating Expenses
$28,251
Operating Income
$40,903
Net Effective Rent
$44,340
Profit (Cash Flow)
-$3,437
$25,340
Cash Investment
Renos & Furnishing
$25,240
Setup Costs
$100
Total
$25,340
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.56%
Payback Period Days
0
Property Overview
Loading...