4988 Thunder Rd Dallas, Texas
4 bed • 3 bath • 12 guests
Monthly Rent
$3,602
Zestimate
$95,240
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $574
- Occupancy
- 45%
$10k
$75k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$26,538
Profit
Revenue
$95,240
Operating Expenses
$26,762
Operating Income
$68,478
Net Effective Rent
$41,940
Profit (Cash Flow)
$26,538
$22,916
Cash Investment
Renos & Furnishing
$22,816
Setup Costs
$100
Total
$22,916
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
115.8%
Payback Period Days
315
Property Overview
Loading...