1203 Dewalt St Houston, Texas

3 bed • 2.5 bath • 6 guests

$34,473

Median of 25 comps selected by bryson, creator of this analysis.

$10k

$25k

$40k

$55k


New Build Modern Home \| Games Yard Desks BBQ WiFi	$55,751	$34,623	$313	48.8%	3	10	19	3	2	$0	❌	❌	❌	Yes / No	❌	⭐️ 4 (4)	—
Luxe Family-Friendly 3BR with Game Room & Fire Pit	$52,435	$29,000	$392	36.6%	3	10	21	6	2	$0	❌	❌	❌	No / No	❌	⭐️ 4.69 (26)	Profile
3BR Houston Pop Art Stay with Free Parking & Yard	$44,680	$19,796	$299	40.9%	3	6	18	3	2	$0	❌	❌	❌	No / No	❌	⭐️ 4.85 (27)	Profile
Modern Houston Retreat w/ Patio 11 Mi to Dtwn	$40,989	$32,700	$251	44.7%	3	8	19	3	2	$0	❌	❌	✅	Yes / No	❌	⭐️ 4.5 (2)	—
New Build Modern Home \| Games Yard Desks BBQ WiFi	$40,723	$33,739	$224	49.8%	3	10	19	4	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.75 (51)	Profile

Seasonality

Break-even

$1,815/mo

Avg profit / month

$1,058/mo

Best profit month

Jul $4,480

$34,473

Cleaning

$4,558

Cohost commission

$6,895

Owner payout

$23,021

Renos & Furnishing

Total