2588 N Houston St Dallas, Texas
1 bed • 1 bath • 1 guests
Monthly Rent
$41,703
Annual Revenue
Median of 26 selected comps
- Avg Daily Rate
- $221
- Occupancy
- 52%
$5k
$25k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,381
Profit
Revenue
$41,703
Operating Expenses
$21,800
Operating Income
$19,903
Net Effective Rent
$28,284
Profit (Cash Flow)
-$8,381
$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
-192.67%
Payback Period Days
0