1006 Winsted Ln Austin, Texas
4 bed • 4.5 bath • 14 guests
Monthly Rent
$165,741
Annual Revenue
Median of 7 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $1,061
- Occupancy
- 43%
$5k
$250k
$495k
$755k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,808
Profit
Revenue
$165,741
Operating Expenses
$50,949
Operating Income
$114,792
Net Effective Rent
$117,600
Profit (Cash Flow)
-$2,808
$21,052
Cash Investment
Renos & Furnishing
$20,952
Setup Costs
$100
Total
$21,052
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-13.33%
Payback Period Days
0