3710 Prosperity Ave Dallas, Texas
5 bed • 3 bath • 15 guests
Monthly Rent
$2,860
Zestimate
$64,394
Annual Revenue
Median of 23 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $443
- Occupancy
- 40%
$10k
$45k
$80k
$120k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,673
Profit
Revenue
$64,394
Operating Expenses
$21,981
Operating Income
$42,413
Net Effective Rent
$28,740
Profit (Cash Flow)
$13,673
$19,332
Cash Investment
Renos & Furnishing
$19,232
Setup Costs
$100
Total
$19,332
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
70.72%
Payback Period Days
516
Property Overview
Loading...