3734 Marielene Cir College Station, Texas
3 bed • 2 bath • 6 guests
Monthly Rent
$1,696
Zestimate
$36,034
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $321
- Occupancy
- 31%
$0k
$30k
$60k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,012
Profit
Revenue
$36,034
Operating Expenses
$15,046
Operating Income
$20,988
Net Effective Rent
$30,000
Profit (Cash Flow)
-$9,012
$9,876
Cash Investment
Renos & Furnishing
$9,776
Setup Costs
$100
Total
$9,876
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-91.25%
Payback Period Days
0
Property Overview
Loading...