5830 Doolittle Blvd Houston, Texas
3 bed • 2 bath • 7 guests
Monthly Rent
$31,390
Annual Revenue
Median of 4 selected comps
- Avg Daily Rate
- $233
- Occupancy
- 37%
$10k
$25k
$45k
$60k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,099
Profit
Revenue
$31,390
Operating Expenses
$9,089
Operating Income
$22,301
Net Effective Rent
$26,400
Profit (Cash Flow)
-$4,099
$13,756
Cash Investment
Renos & Furnishing
$13,656
Setup Costs
$100
Total
$13,756
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-29.8%
Payback Period Days
0