36643 W Hadley St Tonopah, Arizona
3 bed • 2 bath • 9 guests
Monthly Rent
$40,178
Annual Revenue
Median of 12 selected comps
- Avg Daily Rate
- $217
- Occupancy
- 51%
$15k
$35k
$55k
$80k
Sign up to see the data on 24 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,436
Profit
Revenue
$40,178
Operating Expenses
$21,442
Operating Income
$18,736
Net Effective Rent
$15,300
Profit (Cash Flow)
$3,436
$10,476
Cash Investment
Renos & Furnishing
$10,376
Setup Costs
$100
Total
$10,476
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
32.8%
Payback Period Days
1112
Property Overview
Loading...