7400 Bellerive Dr Houston, Texas
2 bed • 2 bath • 6 guests
Monthly Rent
$19,896
Annual Revenue
Median of 25 comps selected by Tyron, creator of this analysis.
- Avg Daily Rate
- $135
- Occupancy
- 41%
$0k
$15k
$30k
$45k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,180
Profit
Revenue
$19,896
Operating Expenses
$16,676
Operating Income
$3,220
Net Effective Rent
$14,400
Profit (Cash Flow)
-$11,180
$8,852
Cash Investment
Renos & Furnishing
$8,752
Setup Costs
$100
Total
$8,852
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-126.29%
Payback Period Days
0