516 22nd St Virginia Beach, Virginia
4 bed • 2.5 bath • 12 guests
Monthly Rent
$100,072
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $605
- Occupancy
- 45%
$10k
$75k
$140k
$210k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,555
Profit
Revenue
$100,072
Operating Expenses
$35,517
Operating Income
$64,555
Net Effective Rent
$54,000
Profit (Cash Flow)
$10,555
$16,084
Cash Investment
Renos & Furnishing
$15,984
Setup Costs
$100
Total
$16,084
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
65.62%
Payback Period Days
556