924 Thoreau Ln Allen, Texas
3 bed • 2 bath • 9 guests
Monthly Rent
$2,245
Zestimate
$57,190
Annual Revenue
Median of 17 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $305
- Occupancy
- 51%
$5k
$30k
$55k
$85k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,850
Profit
Revenue
$57,190
Operating Expenses
$25,440
Operating Income
$31,750
Net Effective Rent
$33,600
Profit (Cash Flow)
-$1,850
$15,124
Cash Investment
Renos & Furnishing
$15,024
Setup Costs
$100
Total
$15,124
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.22%
Payback Period Days
0
Property Overview
Loading...