property-location

5625 Dolores St Houston, Texas

4 bed β€’ 4 bath β€’ 8 guests

Monthly Rent

$76,608

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$467
Occupancy
45%

$10k

$90k

$165k

$250k

*New* | 5 min to Galleria | Hot Tub | Private Gate
$247,760
$889
66%
44143.52$535βŒβœ…βŒYes / Yesβœ…β­οΈ 4.94 (141)Profile
The Glass Haus β€’Modern Luxuryβ€’ River Oaksβ€’Elevator
$230,442
$1,112
55%
44842$339❌❌❌Yes / Yes❌⭐️ 5 (104)Profile
The Driscoll @ River Oaks: Modern Luxury Home
$227,144
$939
65%
4483.52$185❌❌❌Yes / Yes❌⭐️ 5 (29)Profile
TMC Hospital & NRG Home in Rice | Family-friendly
$145,931
$539
69%
4582.54$200❌❌❌Yes / Yes❌⭐️ 4.98 (87)Profile
Luxury Art Deco Close to Everything
$109,488
$638
40%
4483.53$250❌❌❌Yes / Yes❌⭐️ 4.96 (24)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,848/mo

Avg profit / month

-$400/mo

Best profit month

Jul $1,424

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-25.8%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


Β© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.