852 Countryside Way Aubrey, Texas
4 bed • 3 bath • 12 guests
Monthly Rent
$51,235
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $346
- Occupancy
- 41%
$5k
$25k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,605
Profit
Revenue
$51,235
Operating Expenses
$24,040
Operating Income
$27,195
Net Effective Rent
$34,800
Profit (Cash Flow)
-$7,605
$21,796
Cash Investment
Renos & Furnishing
$21,696
Setup Costs
$100
Total
$21,796
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-34.89%
Payback Period Days
0
Property Overview
Loading...