4943 Bernal Dr Dallas, Texas
3 bed • 2 bath • 10 guests
Monthly Rent
$2,787
Zestimate
$64,633
Annual Revenue
Median of 25 comps selected by Jason, creator of this analysis.
- Avg Daily Rate
- $464
- Occupancy
- 38%
$10k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,524
Profit
Revenue
$64,633
Operating Expenses
$27,189
Operating Income
$37,444
Net Effective Rent
$34,920
Profit (Cash Flow)
$2,524
$12,836
Cash Investment
Renos & Furnishing
$12,736
Setup Costs
$100
Total
$12,836
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.66%
Payback Period Days
1856
Property Overview
Loading...