2422 Wordsworth St Houston, Texas
4 bed • 2 bath • 12 guests
Monthly Rent
$3,681
Zestimate
$104,557
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $610
- Occupancy
- 47%
$10k
$70k
$135k
$200k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$38,551
Profit
Revenue
$104,557
Operating Expenses
$28,206
Operating Income
$76,351
Net Effective Rent
$37,800
Profit (Cash Flow)
$38,551
$20,676
Cash Investment
Renos & Furnishing
$20,576
Setup Costs
$100
Total
$20,676
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
186.45%
Payback Period Days
195
Property Overview
Loading...