3704 Speedway Austin, Texas
1 bed • 1 bath • 4 guests
Monthly Rent
$35,109
Annual Revenue
Median of 25 comps selected by Sonya, creator of this analysis.
- Avg Daily Rate
- $180
- Occupancy
- 53%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,142
Profit
Revenue
$35,109
Operating Expenses
$20,251
Operating Income
$14,858
Net Effective Rent
$18,000
Profit (Cash Flow)
-$3,142
$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
-72.22%
Payback Period Days
0