4450 E Washington St Phoenix, Arizona
2 bed • 1 bath • 1 guests
Monthly Rent
$41,455
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $191
- Occupancy
- 59%
$5k
$25k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$687
Profit
Revenue
$41,455
Operating Expenses
$21,742
Operating Income
$19,713
Net Effective Rent
$20,400
Profit (Cash Flow)
-$687
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-10.81%
Payback Period Days
0