15514 Huddleston Dr Texas
1 bed • 1 bath • 1 guests
Monthly Rent
$23,472
Annual Revenue
Median of 17 comps selected by xuan, creator of this analysis.
- Avg Daily Rate
- $131
- Occupancy
- 49%
$0k
$10k
$25k
$35k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
-$22,844
Profit
Revenue
$23,472
Operating Expenses
$17,516
Operating Income
$5,956
Net Effective Rent
$28,800
Profit (Cash Flow)
-$22,844
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-525.14%
Payback Period Days
0