4221 Crestfield Dr Richardson, Texas
5 bed • 4.5 bath • 15 guests
Monthly Rent
$4,035
Zestimate
$81,568
Annual Revenue
Median of 18 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $523
- Occupancy
- 43%
$20k
$55k
$95k
$135k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,325
Profit
Revenue
$81,567
Operating Expenses
$24,643
Operating Income
$56,925
Net Effective Rent
$42,600
Profit (Cash Flow)
$14,325
$27,420
Cash Investment
Renos & Furnishing
$27,320
Setup Costs
$100
Total
$27,420
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
52.24%
Payback Period Days
698
Property Overview
Loading...