4819 Baldwin St Dallas, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,120
Zestimate
$64,675
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $386
- Occupancy
- 46%
$10k
$130k
$250k
$385k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,850
Profit
Revenue
$64,675
Operating Expenses
$22,025
Operating Income
$42,650
Net Effective Rent
$25,800
Profit (Cash Flow)
$16,850
$11,980
Cash Investment
Renos & Furnishing
$11,880
Setup Costs
$100
Total
$11,980
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
140.65%
Payback Period Days
259
Property Overview
Loading...