510 W 20th St Houston, Texas
1 bed • 2 bath • 3 guests
Monthly Rent
$34,430
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $156
- Occupancy
- 61%
$5k
$20k
$40k
$60k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,095
Profit
Revenue
$34,430
Operating Expenses
$9,561
Operating Income
$24,869
Net Effective Rent
$32,964
Profit (Cash Flow)
-$8,095
$4,600
Cash Investment
Renos & Furnishing
$4,500
Setup Costs
$100
Total
$4,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-175.97%
Payback Period Days
0