15927 Bernina Ln Houston, Texas
3 bed • 1.5 bath • 6 guests
Monthly Rent
$35,991
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $232
- Occupancy
- 43%
$10k
$30k
$55k
$80k
$81,150 | $55,297 | $363 | 61.2% | 3 | 8 | 16 | 5 | 3 | $155 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (47) | Profile | |
$59,324 | $35,039 | $362 | 44.9% | 3 | 6 | 11 | 4 | 2 | $130 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (71) | Profile | |
$51,667 | $32,762 | $187 | 75.8% | 3 | 6 | 30 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile | |
$51,314 | $26,651 | $239 | 58.8% | 3 | 6 | 16 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (12) | Profile | |
$51,145 | $38,227 | $243 | 57.6% | 3 | 8 | 12 | 4 | 2 | $115 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (170) | Profile |
Seasonality
Break-even
$4,186/mo
Avg profit / month
-$1,437/mo
Best profit month
Jul $1,899
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-194.07%
Payback Period Days
0