5326 Preservation Ln Dallas, Texas
4 bed • 2.5 bath • 12 guests
Monthly Rent
$4,507
Zestimate
$60,811
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $382
- Occupancy
- 44%
$5k
$50k
$90k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,615
Profit
Revenue
$60,811
Operating Expenses
$21,426
Operating Income
$39,385
Net Effective Rent
$48,000
Profit (Cash Flow)
-$8,615
$31,516
Cash Investment
Renos & Furnishing
$31,416
Setup Costs
$100
Total
$31,516
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-27.33%
Payback Period Days
0
Property Overview
Loading...