6401 Apache Ct Plano, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,386
Zestimate
$61,112
Annual Revenue
Median of 22 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $318
- Occupancy
- 53%
$5k
$60k
$110k
$165k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,150
Profit
Revenue
$61,112
Operating Expenses
$26,361
Operating Income
$34,750
Net Effective Rent
$33,600
Profit (Cash Flow)
$1,150
$15,540
Cash Investment
Renos & Furnishing
$15,440
Setup Costs
$100
Total
$15,540
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.4%
Payback Period Days
4930
Property Overview
Loading...