3120 Riddler Wy Little Elm, Texas
4 bed • 2.5 bath • 12 guests
Monthly Rent
$2,697
Zestimate
$51,522
Annual Revenue
Median of 16 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $357
- Occupancy
- 40%
$15k
$35k
$55k
$80k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,586
Profit
Revenue
$51,522
Operating Expenses
$24,108
Operating Income
$27,414
Net Effective Rent
$42,000
Profit (Cash Flow)
-$14,586
$20,100
Cash Investment
Renos & Furnishing
$20,000
Setup Costs
$100
Total
$20,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-72.56%
Payback Period Days
0
Property Overview
Loading...