3757 Wenatche Dr Dallas, Texas
4 bed • 3.5 bath • 12 guests
Monthly Rent
$3,372
Zestimate
$50,067
Annual Revenue
Median of 23 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $297
- Occupancy
- 46%
$5k
$30k
$60k
$90k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,487
Profit
Revenue
$50,067
Operating Expenses
$23,766
Operating Income
$26,301
Net Effective Rent
$40,788
Profit (Cash Flow)
-$14,487
$23,372
Cash Investment
Renos & Furnishing
$23,272
Setup Costs
$100
Total
$23,372
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-61.98%
Payback Period Days
0
Property Overview
Loading...