7636 E Thomas Rd Scottsdale, Arizona
3 bed • 2 bath • 9 guests
Monthly Rent
$2,712
Zestimate
$78,722
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $420
- Occupancy
- 51%
$10k
$50k
$90k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,222
Profit
Revenue
$78,722
Operating Expenses
$30,500
Operating Income
$48,222
Net Effective Rent
$36,000
Profit (Cash Flow)
$12,222
$9,148
Cash Investment
Renos & Furnishing
$9,048
Setup Costs
$100
Total
$9,148
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
133.6%
Payback Period Days
273
Property Overview
Loading...