$103,832
Annual Revenue
Projected nightly rate is $412/night at 69% occupancy.
Top 101% of comparables
Top 101% of comparables
$49,653
Profit
Revenue
$103,832
Operating Expenses
$36,178
Operating Income
$67,653
Net Effective Rent
$18,000
Profit (Cash Flow)
$49,653
$1,600
Cash Investment
Renos & Furnishing
$0
Setup Costs
$1,600
Total
$1,600
Investment Value Over Time
Revenue Appreciation
2.8%
Cash on Cash Return
3,285.04%
Payback Period Days
11
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -