4136 Wilshire Blvd Dallas, Texas
5 bed • 2 bath • 15 guests
Monthly Rent
$2,425
Zestimate
$100,255
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $589
- Occupancy
- 47%
$15k
$195k
$370k
$560k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$39,715
Profit
Revenue
$100,255
Operating Expenses
$27,540
Operating Income
$72,715
Net Effective Rent
$33,000
Profit (Cash Flow)
$39,715
$12,900
Cash Investment
Renos & Furnishing
$12,800
Setup Costs
$100
Total
$12,900
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
307.87%
Payback Period Days
118
Property Overview
Loading...