8449 Freeport Dr Dallas, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$2,472
Zestimate
$69,915
Annual Revenue
Median of 19 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $463
- Occupancy
- 41%
$5k
$50k
$95k
$140k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,545
Profit
Revenue
$69,915
Operating Expenses
$28,430
Operating Income
$41,485
Net Effective Rent
$29,940
Profit (Cash Flow)
$11,545
$15,596
Cash Investment
Renos & Furnishing
$15,496
Setup Costs
$100
Total
$15,596
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
74.02%
Payback Period Days
493
Property Overview
Loading...