835 S Good Latimer Expy Dallas, Texas
2 bed • 2 bath • 4 guests
$40,652
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $226
- Occupancy
- 49%
$10k
$35k
$60k
$85k
$85,946 | $29,693 | $400 | 58.9% | 2 | 5 | 35 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (24) | Profile | |
$77,901 | $61,054 | $558 | 38.2% | 2 | 8 | 19 | 2 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 3.2 (5) | — | |
$65,193 | $20,556 | $264 | 67.7% | 2 | 5 | 47 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (7) | Profile | |
$60,095 | $43,002 | $310 | 53% | 2 | 6 | 8 | 3 | 2 | $166 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (127) | Profile | |
$57,755 | $33,234 | $304 | 52.1% | 2 | 5 | 18 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (80) | Profile |
Seasonality
Break-even
$1,936/mo
Avg profit / month
$1,452/mo
Best profit month
Jun $3,724
$40,652
Revenue
Revenue
$40,652
Cleaning
$5,052
Cohost commission
$8,130
Owner payout
$27,469
$0
Cash Investment
Renos & Furnishing
$0
Total
$0