500 S Ervay St Dallas, Texas
1 bed • 1 bath • 1 guests
Monthly Rent
$39,265
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $217
- Occupancy
- 50%
$5k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,162
Profit
Revenue
$39,265
Operating Expenses
$21,227
Operating Income
$18,038
Net Effective Rent
$25,200
Profit (Cash Flow)
-$7,162
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-164.65%
Payback Period Days
0