3427 Bryce Canyon Grand Prairie, Texas
5 bed • 3 bath • 15 guests
Monthly Rent
$3,464
Zestimate
$77,109
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $486
- Occupancy
- 43%
$10k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,000
Profit
Revenue
$77,109
Operating Expenses
$30,121
Operating Income
$46,988
Net Effective Rent
$41,988
Profit (Cash Flow)
$5,000
$31,116
Cash Investment
Renos & Furnishing
$31,016
Setup Costs
$100
Total
$31,116
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.07%
Payback Period Days
2271
Property Overview
Loading...