$49,366
Annual Revenue
Projected nightly rate is $218/night at 62% occupancy.
Top 101% of comparables
Top 101% of comparables
-$11,051
Profit
Revenue
$49,366
Operating Expenses
$17,818
Operating Income
$31,549
Net Effective Rent
$42,600
Profit (Cash Flow)
-$11,051
$7,900
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$3,650
Total
$7,900
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-139.88%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: OTHER
- 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: Yes, Zone
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -