10550 N Central Expy 332 Dallas, Texas
1 bed • 1 bath • 3 guests
Monthly Rent
$28,274
Annual Revenue
Median of 25 comps selected by Sajeed, creator of this analysis.
- Avg Daily Rate
- $139
- Occupancy
- 56%
$0k
$20k
$35k
$55k
$54,711 | $31,664 | $194 | 77.4% | 1 | 3 | 11 | 2 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (21) | Profile | |
$53,093 | $30,780 | $199 | 73% | 1 | 3 | 3 | 2 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (16) | Profile | |
$46,496 | $27,139 | $179 | 71.2% | 1 | 3 | 2 | 2 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.78 (18) | Profile | |
$45,213 | $27,755 | $178 | 69.8% | 1 | 3 | 2 | 2 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.78 (18) | Profile | |
$45,211 | $26,959 | $179 | 69.4% | 1 | 3 | 3 | 2 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.78 (23) | Profile |
Seasonality
Break-even
$3,407/mo
Avg profit / month
-$1,266/mo
Best profit month
Jun $77
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-339.22%
Payback Period Days
0