305 Monterrey Trail Valley View, Texas, 76272-9720
4 bed • 2 bath • 8 guests

Inquire about this property
Contact Agent
$25,056
Annual Revenue
Projected nightly rate is $70/night at 98% occupancy.
Top 101% of comparables
Top 101% of comparables
-$13,602
Profit
Revenue
$25,056
Operating Expenses
$14,657
Operating Income
$10,398
Net Effective Rent
$24,000
Profit (Cash Flow)
-$13,602
$12,600
Cash Investment
Renos & Furnishing
$10,500
Setup Costs
$2,100
Total
$12,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-107.94%
Payback Period Days
0