3900 Embudito Dr NE Albuquerque, New Mexico
3 bed • 3 bath • 9 guests
Monthly Rent
$2,835
Zestimate
$45,878
Annual Revenue
Median of 25 comps selected by Mo, creator of this analysis.
- Avg Daily Rate
- $228
- Occupancy
- 55%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,442
Profit
Revenue
$45,878
Operating Expenses
$25,320
Operating Income
$20,558
Net Effective Rent
$30,000
Profit (Cash Flow)
-$9,442
$16,276
Cash Investment
Renos & Furnishing
$16,176
Setup Costs
$100
Total
$16,276
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-58.01%
Payback Period Days
0
Property Overview
Loading...