3437 Shelby Cir Houston, Texas
5 bed • 2.5 bath • 10 guests
Monthly Rent
$3,017
Zestimate
$69,791
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $475
- Occupancy
- 40%
$5k
$160k
$315k
$480k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,610
Profit
Revenue
$69,791
Operating Expenses
$28,401
Operating Income
$41,390
Net Effective Rent
$48,000
Profit (Cash Flow)
-$6,610
$18,676
Cash Investment
Renos & Furnishing
$18,576
Setup Costs
$100
Total
$18,676
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-35.39%
Payback Period Days
0
Property Overview
Loading...