3109 Ellis Ave
Fort Worth, Texas, 76106-5821
2 bed • 1 bath • 6 guests • $1,500
Annual Revenue
$36,798
Profit (Cash Flow)
$2,014
Payback in 1423 daysCash on Cash Return
25.7%
Annual Revenue
$36,798
AirDNA projects $155/night at 65% occupancy ($36,798).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.66% cash on cash return is a excellent return over the next 1 year.
Cashflow Over Time
Revenue Appreciation
0%
Cash on Cash Return
25.66%
Payback Period Days
1423