3821 Cheyenne St Irving, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$2,664
Zestimate
$59,584
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $388
- Occupancy
- 42%
$5k
$45k
$85k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,614
Profit
Revenue
$59,584
Operating Expenses
$26,002
Operating Income
$33,582
Net Effective Rent
$31,968
Profit (Cash Flow)
$1,614
$17,348
Cash Investment
Renos & Furnishing
$17,248
Setup Costs
$100
Total
$17,348
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.3%
Payback Period Days
3923
Property Overview
Loading...