10118 Fernstone Ln Houston, Texas
4 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$44,345
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $349
- Occupancy
- 35%
$5k
$60k
$110k
$165k
$163,855 | $120,632 | $733 | 61.3% | 5 | 14 | 18 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$106,082 | $80,027 | $506 | 57.5% | 5 | 14 | 18 | 7 | 2 | $215 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (95) | Profile | |
$95,325 | $44,014 | $628 | 41.6% | 4 | 12 | 14 | 7 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 3.43 (7) | Profile | |
$76,917 | $47,375 | $367 | 57.5% | 5 | 10 | 69 | 6 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$56,686 | $28,782 | $842 | 18.4% | 4 | 16 | 22 | 10 | 5 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (16) | Profile |
Seasonality
Break-even
$3,386/mo
Avg profit / month
$310/mo
Best profit month
Jul $4,685
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.55%
Cap Rate
8.26%