18036 Park Row Blvd Houston, Texas
3 bed • 2 bath • 7 guests
Monthly Rent
$43,896
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $257
- Occupancy
- 47%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,084
Profit
Revenue
$43,896
Operating Expenses
$11,028
Operating Income
$32,868
Net Effective Rent
$23,784
Profit (Cash Flow)
$9,084
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
105.62%
Payback Period Days
345