5111 East Side Ave Dallas, Texas
2 bed • 2 bath • 6 guests
Monthly Rent
$40,204
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $247
- Occupancy
- 45%
$5k
$35k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,644
Profit
Revenue
$40,204
Operating Expenses
$21,448
Operating Income
$18,756
Net Effective Rent
$23,400
Profit (Cash Flow)
-$4,644
$6,260
Cash Investment
Renos & Furnishing
$6,160
Setup Costs
$100
Total
$6,260
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-74.18%
Payback Period Days
0