360 Foxthorne Way Little Elm, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,716
Zestimate
$44,206
Annual Revenue
Median of 16 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $289
- Occupancy
- 42%
$10k
$70k
$130k
$195k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,183
Profit
Revenue
$44,206
Operating Expenses
$22,388
Operating Income
$21,817
Net Effective Rent
$33,000
Profit (Cash Flow)
-$11,183
$17,700
Cash Investment
Renos & Furnishing
$17,600
Setup Costs
$100
Total
$17,700
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-63.17%
Payback Period Days
0
Property Overview
Loading...