15000 Park Row Blvd Houston, Texas
2 bed • 2 bath • 5 guests
Monthly Rent
$37,978
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $204
- Occupancy
- 51%
$0k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,383
Profit
Revenue
$37,978
Operating Expenses
$10,111
Operating Income
$27,867
Net Effective Rent
$20,484
Profit (Cash Flow)
$7,383
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
111.86%
Payback Period Days
326