$48,976
Annual Revenue
AirDNA projects $253/night at 51% occupancy ($47,127.43).
Top 101% of comparables
Top 101% of comparables
$16,629
Profit
Revenue
$48,976
Operating Expenses
$15,547
Operating Income
$33,429
Net Effective Rent
$16,800
Profit (Cash Flow)
$16,629
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
251.95%
Payback Period Days
144
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
452,547 sqft
Year built:
2004
Size:
360,586 sqft
Type:
MFR
Parking:
-
Heating:
PACKAGE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Apartments (Generic)
- Stories: 3
- Lot size: 452,547 sqft
- Building area: 360,586 sqft
- Garage: Yes
- Heating: Package
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-4
- Land Use: Residential
- Parcel Number: 213-08-118
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2022
- Assessed Value: $11,010,920
- County Est. Land Value: $22,021,800
- Assessed Land Value: $2,202,180
- County Est. Structure Value: $88,087,400
Market Estimate: -