835 S Good Latimer Expy Dallas, Texas
1 bed • 1 bath • 2 guests
$35,427
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $225
- Occupancy
- 43%
$5k
$35k
$70k
$105k
$102,586 | $62,343 | $518 | 54.3% | 1 | 4 | 16 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.79 (47) | Profile | |
$74,790 | $36,774 | $409 | 50.1% | 1 | 4 | 8 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (25) | Profile | |
$57,769 | $25,357 | $426 | 37.2% | 1 | 4 | 5 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4 (9) | Profile | |
$51,998 | $29,048 | $230 | 61.9% | 1 | 4 | 62 | 2 | 1 | $75 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.78 (45) | Profile | |
$43,583 | $24,306 | $224 | 53.4% | 1 | 4 | 25 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (72) | Profile |
Seasonality
Break-even
$1,834/mo
Avg profit / month
$1,118/mo
Best profit month
Jun $2,901
$35,427
Revenue
Revenue
$35,427
Cleaning
$4,634
Cohost commission
$7,085
Owner payout
$23,707
$0
Cash Investment
Renos & Furnishing
$0
Total
$0