7637 Village Trail Dr Dallas, Texas
5 bed • 3 bath • 15 guests
Monthly Rent
$3,436
Zestimate
$115,277
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $697
- Occupancy
- 45%
$15k
$85k
$150k
$225k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$50,009
Profit
Revenue
$115,277
Operating Expenses
$29,868
Operating Income
$85,409
Net Effective Rent
$35,400
Profit (Cash Flow)
$50,009
$24,220
Cash Investment
Renos & Furnishing
$24,120
Setup Costs
$100
Total
$24,220
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
206.47%
Payback Period Days
176
Property Overview
Loading...