6710 La Costa Dr Rowlett, Texas
3 bed • 3 bath • 6 guests
Monthly Rent
$56,654
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $348
- Occupancy
- 45%
$10k
$35k
$60k
$90k
$88,576 | $41,806 | $621 | 39.1% | 4 | 10 | 30 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (54) | Profile | |
$87,170 | $57,671 | $463 | 51.6% | 4 | 12 | 18 | 7 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (90) | Profile | |
$83,627 | $61,365 | $407 | 56.3% | 4 | 12 | 27 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (41) | — | |
$79,898 | $57,252 | $543 | 40.3% | 4 | 12 | 17 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (17) | — | |
$78,106 | $39,109 | $407 | 52.5% | 3 | 7 | 14 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile |
Seasonality
Break-even
$5,309/mo
Avg profit / month
-$588/mo
Best profit month
Jun $2,298
-$7,060
Profit
Revenue
$56,654
Operating Expenses
$25,314
Operating Income
$31,340
Net Effective Rent
$38,400
Profit (Cash Flow)
-$7,060
$8,850
Cash Investment
Renos & Furnishing
$8,750
Setup Costs
$100
Total
$8,850
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-79.77%
Payback Period Days
0