3625 Mt Royal St Dallas, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,488
Zestimate
$46,792
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $319
- Occupancy
- 40%
$5k
$55k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,604
Profit
Revenue
$46,792
Operating Expenses
$22,996
Operating Income
$23,796
Net Effective Rent
$32,400
Profit (Cash Flow)
-$8,604
$10,980
Cash Investment
Renos & Furnishing
$10,880
Setup Costs
$100
Total
$10,980
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-78.36%
Payback Period Days
0
Property Overview
Loading...