7749 Royalwood Dr Houston, Texas
4 bed • 3 bath • 12 guests
Monthly Rent
$49,567
Annual Revenue
Median of 25 comps selected by Jermaine, creator of this analysis.
- Avg Daily Rate
- $347
- Occupancy
- 39%
$0k
$35k
$70k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,593
Profit
Revenue
$49,567
Operating Expenses
$23,648
Operating Income
$25,919
Net Effective Rent
$28,512
Profit (Cash Flow)
-$2,593
$10,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$100
Total
$10,850
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-23.9%
Payback Period Days
0