3622 Menchaca Rd Austin, Texas
1 bed • 1 bath • 4 guests
Monthly Rent
$26,214
Annual Revenue
Median of 25 comps selected by Colin, creator of this analysis.
- Avg Daily Rate
- $127
- Occupancy
- 57%
$5k
$20k
$35k
$50k
$47,543 | $24,178 | $200 | 65% | 1 | 2 | 17 | 1 | 1 | $120 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (52) | Profile | |
$41,726 | $23,445 | $170 | 67.2% | 1 | 2 | 48 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (150) | — | |
$39,717 | $28,570 | $181 | 60.1% | 1 | 4 | 25 | 3 | 1 | $97 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (257) | Profile | |
$31,666 | $20,838 | $124 | 69.8% | 1 | 4 | 10 | 2 | 1 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.65 (63) | Profile | |
$31,514 | $20,809 | $118 | 73.3% | 1 | 4 | 11 | 2 | 1 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (60) | Profile |
Seasonality
Break-even
$2,669/mo
Avg profit / month
-$674/mo
Best profit month
Mar $204
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-173.49%
Payback Period Days
0