$37,474
Annual Revenue
AirDNA projects $135/night at 60% occupancy ($29,584.76).
Top 101% of comparables
Top 101% of comparables
-$398
Profit
Revenue
$37,474
Operating Expenses
$16,272
Operating Income
$21,202
Net Effective Rent
$21,600
Profit (Cash Flow)
-$398
$4,900
Cash Investment
Renos & Furnishing
$3,000
Setup Costs
$1,900
Total
$4,900
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-8.11%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
104,588 sqft
Year built:
1997
Size:
144,379 sqft
Type:
MFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Apartment House (5+ Units)
- Stories: 3
- Lot size: 104,588 sqft
- Building area: 144,379 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: Z164
- Land Use: COMMERCIAL
- Parcel Number: 001973000504A0000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $17,369,820
- County Est. Land Value: $4,183,160
- Assessed Land Value: $4,183,160
- County Est. Structure Value: $13,186,660
Market Estimate: -
Schools
- Elementary School: Ben Milam Elementary School with 6/10 star rating
- Middle School: Alex W Spence Talented/Gifted Academy with 5/10 star rating
- High School: Woodrow Wilson High School with 5/10 star rating