2005 Willow Creek Dr Austin, Texas
1 bed • 1 bath • 4 guests
Monthly Rent
$32,209
Annual Revenue
Median of 25 comps selected by Dulce, creator of this analysis.
- Avg Daily Rate
- $147
- Occupancy
- 60%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,244
Profit
Revenue
$32,209
Operating Expenses
$19,569
Operating Income
$12,640
Net Effective Rent
$13,884
Profit (Cash Flow)
-$1,244
$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
-28.6%
Payback Period Days
0