500 S Ervay St Dallas, Texas
2 bed • 2 bath • 6 guests
Monthly Rent
$38,545
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $232
- Occupancy
- 46%
$20k
$30k
$45k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,913
Profit
Revenue
$38,545
Operating Expenses
$21,058
Operating Income
$17,487
Net Effective Rent
$26,400
Profit (Cash Flow)
-$8,913
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-135.04%
Payback Period Days
0