1800 Main St Dallas, Texas
2 bed • 2 bath • 4 guests
$45,048
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $238
- Occupancy
- 52%
$5k
$40k
$70k
$105k
$105,158 | $63,271 | $565 | 51% | 2 | 4 | 17 | 2 | 2 | $145 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (133) | Profile | |
$65,742 | $48,853 | $274 | 65.7% | 2 | 6 | 18 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.83 (116) | Profile | |
$62,191 | $31,767 | $324 | 52.6% | 2 | 4 | 27 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.85 (26) | Profile | |
$58,226 | $35,242 | $355 | 44.9% | 2 | 6 | 25 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (61) | Profile | |
$58,212 | $45,128 | $269 | 59.4% | 2 | 6 | 28 | 2 | 2 | $135 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (70) | Profile |
Seasonality
Break-even
$2,022/mo
Avg profit / month
$1,732/mo
Best profit month
Jun $4,250
$45,048
Revenue
Revenue
$45,048
Cleaning
$5,404
Cohost commission
$9,010
Owner payout
$30,635
$0
Cash Investment
Renos & Furnishing
$0
Total
$0