3543 Pueblo St Dallas, Texas
5 bed • 3 bath • 15 guests
Monthly Rent
$3,724
Zestimate
$108,068
Annual Revenue
Median of 24 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $569
- Occupancy
- 52%
$15k
$75k
$135k
$205k
Sign up to see the data on 48 all comparables
Seasonality
Sign up to view the full seasonality chart
$37,317
Profit
Revenue
$108,068
Operating Expenses
$28,750
Operating Income
$79,317
Net Effective Rent
$42,000
Profit (Cash Flow)
$37,317
$20,620
Cash Investment
Renos & Furnishing
$20,520
Setup Costs
$100
Total
$20,620
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
180.97%
Payback Period Days
201
Property Overview
Loading...