6275 Westgate Dr Beaumont, Texas
4 bed • 2 bath • 8 guests
Monthly Rent
$50,045
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $257
- Occupancy
- 53%
$10k
$30k
$50k
$70k
$68,167 | $48,420 | $295 | 63.3% | 3 | 9 | 29 | 5 | 2 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (145) | Profile | |
$68,147 | $39,637 | $275 | 67.8% | 3 | 6 | 3 | 4 | 2 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (26) | Profile | |
$66,384 | $46,261 | $344 | 52.8% | 4 | 9 | 31 | 4 | 3 | $175 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (78) | Profile | |
$64,872 | $40,928 | $414 | 42.9% | 3 | 6 | 5 | 4 | 4 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (22) | Profile | |
$64,665 | $27,020 | $325 | 54.5% | 4 | 9 | 30 | 5 | 2 | $0 | ✅ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.98 (48) | Profile |
Seasonality
Break-even
$5,465/mo
Avg profit / month
-$1,953/mo
Best profit month
Jun -$599
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-211.15%
Payback Period Days
0