555 W 19th St Houston, Texas
2 bed • 2 bath • 5 guests
Monthly Rent
$49,501
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $255
- Occupancy
- 53%
$15k
$35k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,632
Profit
Revenue
$49,501
Operating Expenses
$11,897
Operating Income
$37,604
Net Effective Rent
$27,972
Profit (Cash Flow)
$9,632
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
145.94%
Payback Period Days
250