49975 Eastwood Dr Indio, California
4 bed • 3 bath • 12 guests
Monthly Rent
$3,618
Zestimate
$71,560
Annual Revenue
Median of 25 comps selected by CityVista, creator of this analysis.
- Avg Daily Rate
- $586
- Occupancy
- 33%
$10k
$50k
$90k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$35,257
Profit
Revenue
$71,560
Operating Expenses
$28,817
Operating Income
$42,743
Net Effective Rent
$78,000
Profit (Cash Flow)
-$35,257
$15,676
Cash Investment
Renos & Furnishing
$15,576
Setup Costs
$100
Total
$15,676
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-224.9%
Payback Period Days
0
Property Overview
Loading...