599 Lake Anna Dr Bumpass, Virginia
5 bed • 5.5 bath • 11 guests
Monthly Rent
$113,765
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $860
- Occupancy
- 36%
$20k
$105k
$190k
$285k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$75,030
Profit
Revenue
$113,765
Operating Expenses
$38,735
Operating Income
$75,030
Net Effective Rent
$0
Profit (Cash Flow)
$75,030
$13,475
Cash Investment
Renos & Furnishing
$13,375
Setup Costs
$100
Total
$13,475
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
556.81%
Payback Period Days
65
Property Overview
Loading...