5600 Stockport Drive Prosper, Texas
4 bed • 3 bath • 12 guests
Monthly Rent
$2,899
Zestimate
$53,854
Annual Revenue
Median of 23 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $334
- Occupancy
- 44%
$5k
$45k
$90k
$135k
Sign up to see the data on 46 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,002
Profit
Revenue
$53,854
Operating Expenses
$24,656
Operating Income
$29,198
Net Effective Rent
$34,200
Profit (Cash Flow)
-$5,002
$23,620
Cash Investment
Renos & Furnishing
$23,520
Setup Costs
$100
Total
$23,620
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.17%
Payback Period Days
0
Property Overview
Loading...