502 S Eagle St 202 Fredericksburg, Texas
1 bed • 1 bath • 1 guests
Monthly Rent
$31,979
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $221
- Occupancy
- 40%
$10k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$29,536
Profit
Revenue
$31,979
Operating Expenses
$19,515
Operating Income
$12,464
Net Effective Rent
$42,000
Profit (Cash Flow)
-$29,536
$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
-678.98%
Payback Period Days
0