3800 Dresden Ln College Station, Texas
3 bed • 2 bath • 6 guests
Monthly Rent
$1,897
Zestimate
$35,903
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $338
- Occupancy
- 29%
$0k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,129
Profit
Revenue
$35,903
Operating Expenses
$15,032
Operating Income
$20,871
Net Effective Rent
$30,000
Profit (Cash Flow)
-$9,129
$12,020
Cash Investment
Renos & Furnishing
$11,920
Setup Costs
$100
Total
$12,020
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-75.95%
Payback Period Days
0
Property Overview
Loading...