$32,982
Annual Revenue
Projected nightly rate is $258/night at 35% occupancy.
Top 101% of comparables
Top 101% of comparables
-$5,506
Profit
Revenue
$32,982
Operating Expenses
$15,688
Operating Income
$17,294
Net Effective Rent
$22,800
Profit (Cash Flow)
-$5,506
$10,250
Cash Investment
Renos & Furnishing
$8,250
Setup Costs
$2,000
Total
$10,250
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-53.71%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -