2828 Southwest Fwy Houston, Texas
1 bed • 1 bath • 2 guests
$24,962
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $128
- Occupancy
- 53%
$5k
$15k
$30k
$45k
$42,327 | $12,218 | $570 | 20.3% | 1 | 3 | 7 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.58 (45) | Profile | |
$34,767 | $16,670 | $187 | 51% | 1 | 2 | 40 | 2 | 1 | $125 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (127) | Profile | |
$32,955 | $21,718 | $137 | 66.1% | 1 | 3 | 21 | 4 | 1 | $56 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.88 (525) | Profile | |
$32,235 | $16,554 | $122 | 72.5% | 1 | 4 | 20 | 2 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (101) | Profile | |
$31,255 | $23,722 | $176 | 48.7% | 1 | 6 | 28 | 3 | 1 | $40 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.9 (344) | Profile |
Seasonality
Break-even
$1,629/mo
Avg profit / month
$451/mo
Best profit month
Jul $2,025
$24,962
Revenue
Revenue
$24,962
Cleaning
$3,797
Cohost commission
$4,992
Owner payout
$16,173
$0
Cash Investment
Renos & Furnishing
$0
Total
$0