4810 Wilmington St Houston, Texas
3 bed • 2 bath • 7 guests
Monthly Rent
$32,879
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $252
- Occupancy
- 36%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,359
Profit
Revenue
$32,879
Operating Expenses
$9,320
Operating Income
$23,559
Net Effective Rent
$19,200
Profit (Cash Flow)
$4,359
$9,420
Cash Investment
Renos & Furnishing
$9,320
Setup Costs
$100
Total
$9,420
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
46.27%
Payback Period Days
788