3102 Via Helena Dr Dallas, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,113
Zestimate
$43,403
Annual Revenue
Median of 20 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $261
- Occupancy
- 45%
$5k
$30k
$55k
$80k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,209
Profit
Revenue
$43,403
Operating Expenses
$22,200
Operating Income
$21,203
Net Effective Rent
$41,412
Profit (Cash Flow)
-$20,209
$10,332
Cash Investment
Renos & Furnishing
$10,232
Setup Costs
$100
Total
$10,332
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-195.59%
Payback Period Days
0
Property Overview
Loading...