3540 Jenny Dale Dr Dallas, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$2,334
Zestimate
$76,628
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $510
- Occupancy
- 41%
$10k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,551
Profit
Revenue
$76,628
Operating Expenses
$23,877
Operating Income
$52,751
Net Effective Rent
$28,200
Profit (Cash Flow)
$24,551
$11,964
Cash Investment
Renos & Furnishing
$11,864
Setup Costs
$100
Total
$11,964
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
205.2%
Payback Period Days
177
Property Overview
Loading...