4411 Airport Blvd 226 Austin, Texas
2 bed • 2 bath • 6 guests
Monthly Rent
$46,038
Annual Revenue
Median of 25 comps selected by Dulce, creator of this analysis.
- Avg Daily Rate
- $234
- Occupancy
- 54%
$5k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,031
Profit
Revenue
$46,038
Operating Expenses
$22,819
Operating Income
$23,219
Net Effective Rent
$13,188
Profit (Cash Flow)
$10,031
$593,860
Cash Investment
Renos & Furnishing
$593,760
Setup Costs
$100
Total
$593,860
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.68%
Payback Period Days
21608