1110 S Cesar Chavez Blvd Dallas, Texas
2 bed • 2 bath • 4 guests
$39,623
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $230
- Occupancy
- 47%
$10k
$30k
$55k
$80k
$77,902 | $61,054 | $558 | 38.2% | 2 | 8 | 19 | 2 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 3.2 (5) | — | |
$57,756 | $33,234 | $304 | 52.1% | 2 | 5 | 18 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (80) | Profile | |
$56,576 | $44,355 | $299 | 51.9% | 2 | 8 | 20 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (172) | Profile | |
$48,266 | $32,945 | $259 | 51.1% | 2 | 4 | 18 | 2 | 2 | $69 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.7 (101) | Profile | |
$47,244 | $32,490 | $209 | 62% | 2 | 5 | 10 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.5 (36) | Profile |
Seasonality
Break-even
$1,916/mo
Avg profit / month
$1,386/mo
Best profit month
Jun $3,601
$39,623
Revenue
Revenue
$39,623
Cleaning
$4,970
Cohost commission
$7,925
Owner payout
$26,729
$0
Cash Investment
Renos & Furnishing
$0
Total
$0