3206 Heather Glen Dr Mesquite, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$2,709
Zestimate
$64,708
Annual Revenue
Median of 25 comps selected by CityVista, creator of this analysis.
- Avg Daily Rate
- $400
- Occupancy
- 44%
$5k
$50k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,098
Profit
Revenue
$64,708
Operating Expenses
$27,206
Operating Income
$37,502
Net Effective Rent
$57,600
Profit (Cash Flow)
-$20,098
$13,764
Cash Investment
Renos & Furnishing
$13,664
Setup Costs
$100
Total
$13,764
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-146.02%
Payback Period Days
0
Property Overview
Loading...