4428 Batuta Ct Irving, Texas
5 bed • 4.5 bath • 15 guests
Monthly Rent
$4,021
Zestimate
$84,575
Annual Revenue
Median of 20 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $534
- Occupancy
- 43%
$5k
$55k
$100k
$155k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,099
Profit
Revenue
$84,575
Operating Expenses
$31,875
Operating Income
$52,699
Net Effective Rent
$45,600
Profit (Cash Flow)
$7,099
$26,916
Cash Investment
Renos & Furnishing
$26,816
Setup Costs
$100
Total
$26,916
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.37%
Payback Period Days
1383
Property Overview
Loading...