4562 Teton St Houston, Texas
2 bed • 3 bath • 5 guests
Monthly Rent
$30,314
Annual Revenue
Median of 7 selected comps
- Avg Daily Rate
- $190
- Occupancy
- 44%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$209
Profit
Revenue
$30,314
Operating Expenses
$8,923
Operating Income
$21,391
Net Effective Rent
$21,600
Profit (Cash Flow)
-$209
$31,364
Cash Investment
Renos & Furnishing
$31,264
Setup Costs
$100
Total
$31,364
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.66%
Payback Period Days
0