3807 Barrington Dr Richardson, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$2,770
Zestimate
$63,040
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $350
- Occupancy
- 49%
$20k
$55k
$95k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,026
Profit
Revenue
$63,040
Operating Expenses
$26,814
Operating Income
$36,226
Net Effective Rent
$31,200
Profit (Cash Flow)
$5,026
$18,236
Cash Investment
Renos & Furnishing
$18,136
Setup Costs
$100
Total
$18,236
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
27.55%
Payback Period Days
1324
Property Overview
Loading...