3605 Bluejay Blvd Mesquite, Texas
5 bed • 3 bath • 15 guests
Monthly Rent
$3,568
Zestimate
$79,521
Annual Revenue
Median of 11 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $558
- Occupancy
- 39%
$30k
$55k
$80k
$110k
Sign up to see the data on 22 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,434
Profit
Revenue
$79,521
Operating Expenses
$30,687
Operating Income
$48,834
Net Effective Rent
$44,400
Profit (Cash Flow)
$4,434
$25,124
Cash Investment
Renos & Furnishing
$25,024
Setup Costs
$100
Total
$25,124
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.64%
Payback Period Days
2068
Property Overview
Loading...