6911 Staffordshire Blvd Houston, Texas
3 bed • 3.5 bath • 9 guests
Monthly Rent
$3,376
Zestimate
$58,489
Annual Revenue
Median of 25 comps selected by Edwin, creator of this analysis.
- Avg Daily Rate
- $360
- Occupancy
- 45%
$5k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,656
Profit
Revenue
$58,489
Operating Expenses
$25,745
Operating Income
$32,744
Net Effective Rent
$38,400
Profit (Cash Flow)
-$5,656
$19,540
Cash Investment
Renos & Furnishing
$19,440
Setup Costs
$100
Total
$19,540
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-28.94%
Payback Period Days
0
Property Overview
Loading...