$37,335
Annual Revenue
Projected nightly rate is $269/night at 38% occupancy.
Top 101% of comparables
Top 101% of comparables
-$9,506
Profit
Revenue
$37,335
Operating Expenses
$16,254
Operating Income
$21,082
Net Effective Rent
$30,588
Profit (Cash Flow)
-$9,506
$13,399
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$2,649
Total
$13,399
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-70.94%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -