20612 Paseo De Vaca St Lago Vista, Texas
4 bed • 3 bath • 10 guests
$83,174
Annual Revenue
Median of 23 comps selected by Taylor, creator of this analysis.
- Avg Daily Rate
- $647
- Occupancy
- 35%
$5k
$45k
$85k
$130k
$128,305 | $76,130 | $717 | 49% | 4 | 14 | 38 | 9 | 4 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$119,512 | $93,340 | $902 | 36.3% | 4 | 12 | 42 | 8 | 4 | $550 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (22) | Profile | |
$117,369 | $95,036 | $772 | 41.6% | 4 | 10 | 40 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (29) | — | |
$113,178 | $92,269 | $850 | 36.5% | 4 | 12 | 25 | 7 | 3 | $225 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (198) | Profile | |
$106,157 | $85,631 | $1,308 | 22.2% | 4 | 10 | 55 | 7 | 3 | $315 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile |
Seasonality
Break-even
$2,562/mo
Avg profit / month
$3,491/mo
Best profit month
Jul $6,344