454 E White Wing Dr Casa Grande, Arizona
4 bed • 3 bath • 8 guests
Monthly Rent
$58,131
Annual Revenue
Median of 21 selected comps
- Avg Daily Rate
- $319
- Occupancy
- 50%
$5k
$35k
$65k
$100k
$97,628 | $52,398 | $483 | 55.4% | 4 | 11 | 9 | 7 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$74,345 | $49,938 | $508 | 40.1% | 4 | 12 | 10 | 8 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$70,179 | $33,630 | $366 | 52.5% | 4 | 8 | 19 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$65,190 | $48,208 | $422 | 42.3% | 4 | 14 | 28 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.3 (11) | — | |
$65,148 | $46,909 | $399 | 44.7% | 4 | 14 | 27 | 7 | 3 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (109) | Profile |
Seasonality
Break-even
$4,513/mo
Avg profit / month
$54/mo
Best profit month
Mar $5,969
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
21.36%
Payback Period Days
0