OH-161 New Albany, Ohio
3 bed • 2.5 bath • 10 guests
Monthly Rent
$66,729
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $277
- Occupancy
- 66%
$10k
$115k
$215k
$320k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$3,048
Profit
Revenue
$66,729
Operating Expenses
$27,681
Operating Income
$39,048
Net Effective Rent
$36,000
Profit (Cash Flow)
$3,048
$8,725
Cash Investment
Renos & Furnishing
$8,625
Setup Costs
$100
Total
$8,725
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
34.93%
Payback Period Days
1044