1246 Mitchell Rd Houston, Texas
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$34,639
Annual Revenue
Median of your selected comps.
- Avg Daily Rate
- $259
- Occupancy
- 37%
$5k
$35k
$60k
$90k
$88,039 | $69,572 | $512 | 47.1% | 5 | 12 | 35 | 10 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (92) | Profile | |
$84,948 | $39,690 | $331 | 70.3% | 4 | 16 | 22 | 6 | 3 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.74 (42) | Profile | |
$76,221 | $34,612 | $432 | 48.4% | 5 | 12 | 18 | 5 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$48,430 | $31,707 | $297 | 44.7% | 3 | 6 | 34 | 6 | 3 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (34) | Profile | |
$42,971 | $34,321 | $278 | 42.4% | 4 | 8 | 45 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (65) | Profile |
Seasonality
Break-even
$3,167/mo
Avg profit / month
-$280/mo
Best profit month
Jul $3,137
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.53%
Cap Rate
5.34%