3314 Herbert St Dallas, Texas
4 bed • 3.5 bath • 12 guests
Monthly Rent
$4,796
Zestimate
$79,448
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $544
- Occupancy
- 40%
$10k
$130k
$250k
$380k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,422
Profit
Revenue
$79,448
Operating Expenses
$30,670
Operating Income
$48,778
Net Effective Rent
$61,200
Profit (Cash Flow)
-$12,422
$22,996
Cash Investment
Renos & Furnishing
$22,896
Setup Costs
$100
Total
$22,996
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-54.01%
Payback Period Days
0
Property Overview
Loading...