6928 Mountain Cedar Ln Dallas, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,283
Zestimate
$43,847
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $275
- Occupancy
- 44%
$5k
$65k
$125k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,457
Profit
Revenue
$43,847
Operating Expenses
$22,304
Operating Income
$21,543
Net Effective Rent
$39,000
Profit (Cash Flow)
-$17,457
$13,804
Cash Investment
Renos & Furnishing
$13,704
Setup Costs
$100
Total
$13,804
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-126.46%
Payback Period Days
0
Property Overview
Loading...