$58,651
Annual Revenue
Projected nightly rate is $259/night at 62% occupancy.
Top 101% of comparables
Top 101% of comparables
$10,946
Profit
Revenue
$58,651
Operating Expenses
$19,025
Operating Income
$39,626
Net Effective Rent
$28,680
Profit (Cash Flow)
$10,946
$10,990
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$2,490
Total
$10,990
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
99.6%
Payback Period Days
366
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
9,938 sqft
Year built:
1995
Size:
1,820 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 9,938 sqft
- Building area: 1,820 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: P-D
- Land Use: Residential
- Parcel Number: 14-24-29-8217-00-090
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $247,795
- County Est. Land Value: $85,000
- Assessed Land Value: $85,000
- County Est. Structure Value: $162,795
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 02/25/22 | $0 | 0% | Baf Assets 4 Llc |
| 03/22/21 | $290,000 | 0% | Baf 3 Llc |
| 02/09/21 | $218,400 | 0% | Espinels Corp |
| Invalid Date | $45,000 | 0% | Auxila,Alberic & Rose |
| Invalid Date | $45,000 | 0% | Auxila,Alberic & Rose |
Ownership
- Name: Baf Assets 4 Llc
- Owner Occupied: No
- Owner Mailing Address: 5001 Plaza On The Lk Ste 200, Austin, Tx 78746
- Years Owned: 27
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 0%
- Owner Type: Investor
- Lien: No
- Inherited: Yes
- Foreclosure: N/A