3413 Waltham Dr Richardson, Texas
5 bed • 3 bath • 15 guests
Monthly Rent
$3,441
Zestimate
$85,029
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $553
- Occupancy
- 42%
$20k
$60k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,250
Profit
Revenue
$85,029
Operating Expenses
$25,179
Operating Income
$59,850
Net Effective Rent
$39,600
Profit (Cash Flow)
$20,250
$26,876
Cash Investment
Renos & Furnishing
$26,776
Setup Costs
$100
Total
$26,876
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
75.34%
Payback Period Days
484
Property Overview
Loading...