538 Hobart Pl NW Washington, District of Columbia
2 bed • 1 bath • 6 guests
Monthly Rent
$3,330
Zestimate
$52,777
Annual Revenue
Median of 7 comps selected by Jason, creator of this analysis.
- Avg Daily Rate
- $245
- Occupancy
- 59%
$5k
$30k
$50k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$22,026
Profit
Revenue
$52,777
Operating Expenses
$24,403
Operating Income
$28,374
Net Effective Rent
$50,400
Profit (Cash Flow)
-$22,026
$6,500
Cash Investment
Renos & Furnishing
$6,400
Setup Costs
$100
Total
$6,500
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-338.85%
Payback Period Days
0
Property Overview
Loading...