4205 Lakeside Dr The Colony, Texas
4 bed • 2.5 bath • 12 guests
Monthly Rent
$3,686
Zestimate
$81,164
Annual Revenue
Median of 18 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $445
- Occupancy
- 50%
$15k
$70k
$130k
$195k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,490
Profit
Revenue
$81,164
Operating Expenses
$31,073
Operating Income
$50,090
Net Effective Rent
$39,600
Profit (Cash Flow)
$10,490
$25,924
Cash Investment
Renos & Furnishing
$25,824
Setup Costs
$100
Total
$25,924
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
40.46%
Payback Period Days
902
Property Overview
Loading...