BNBCalc Short Term Rental Rental Arbitrage Analysis 1015 E 24th St, Bryan, TX, 77803

4 bed • 5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$64,071

Profit (Cash Flow)

-$58,858

Cash on Cash Return

-518.6%

Annual Revenue

$64,071

AirDNA projects $523/night at 38% occupancy ($72,588). Airbtics projects $358/night at 49% occupancy ($64,071). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $358 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$26,735	$51,997	$98,184	$185,137
Occupancy	34%	47%	57%	72%
Nightly Rate	$205	$291	$457	$683

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"The Stone House Stay" : 4 Bedroom Serenity Home	$38,866	$256	39%	4	2.5	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (115)
"The Sleepy Sage"	$33,427	$178	47%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (109)
Cozy Aggieland Vacay	$48,667	$243	51%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (52)
The Rose House	$93,805	$466	54%	4	2.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (14)
Carter House	$39,221	$237	44%	4	3	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (54)
Spirit of Aggieland-Fully Furnished/Elegant/Modern	$37,889	$140	70%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (169)
Cheerful Aggieland Getaway!!	$103,792	$397	71%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (60)
Spacious Family Home, 10 minutes from Kyle Field!	$43,936	$175	66%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
Heated Pool Relaxing Casa da Vida 4BR/2.5BA	$146,429	$898	43%	4	3	1	$230	✅	❌	✅	Y / Y	⭐️ 5 (85)
Within steps of Texas A&M University's campus	$26,965	$120	57%	4	4	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (194)
The Clary House—Downtown Bryan!	$74,560	$393	51%	4	5	1	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Delightful 4-bedroom home & comfy sleeping spaces	$73,830	$356	55%	4	2	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (33)
The Modern Nest	$30,344	$237	31%	4	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (32)
Retro Rancher! Mins from KyleField & Dwntwn Bryan	$27,180	$137	50%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (72)
Mary Lake Hideaway	$30,347	$238	32%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (38)
The Nobel Prize	$66,552	$356	49%	4	3	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (36)
Entire house near large park and TAMU!	$45,991	$211	57%	4	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (85)
Carter Creek Cottage • 3 King Bedrooms + Loft	$59,592	$356	45%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (20)
King beds, two living rooms and plenty of parking	$64,420	$174	91%	4	4	1	$150	❌	❌	❌	Y / Y	⭐️ 3.5 (4)
King beds, two living rooms and plenty of parking	$76,651	$221	86%	4	4	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Walk to A&M - College Station home + Game Room	$31,961	$145	55%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (73)
Family kid friendly fun space	$100,968	$687	39%	4	3	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (13)
The Big House with a Sunroom	$52,712	$190	72%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (109)
Spirits of Aggieland	$62,214	$405	41%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (12)
The Treehouse	$75,762	$575	36%	4	4	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (35)
Aggieland Treehouse	$54,068	$188	77%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (43)
4 BR 4 Bath Condo	$129,661	$333	99%	4	4	3	$210	❌	❌	❌	Y / Y	⭐️ 5 (23)
Aggie Abode	$39,363	$285	34%	4	2.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (11)
SuperHost - Aggieland Hottub Getaway	$36,541	$156	64%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (29)
Delightful 4 Bedroom Barn - dominium on 20 acres	$64,330	$506	34%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (30)
Charming Aggieland Retreat	$59,508	$272	58%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (31)
Robin's Nest	$90,391	$482	47%	4	2.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (8)
Downtown Bryan Treehouse Unique & Iconic Sleeps 16	$146,527	$861	44%	4	4.5	1	$220	❌	✅	✅	Y / Y	⭐️ 5 (8)

Return Metrics

-518.57% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$58,858	-$117,716	-$176,574	-$235,432	-$294,290	-$588,581	-$1,765,744
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$58,858	-$117,716	-$176,574	-$235,432	-$294,290	-$588,581	-$1,765,744

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-518.57%

Payback Period Days

Return on Investment

-518.57%

1015 E 24th St Bryan, Texas, 77803

4 bed • 5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Bryan

Zoning

Laws

$64,071

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $523/night at 38% occupancy.Projected nightly rate is $358/night at 49% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$61,498

Avg annual revenue

49%

Avg occupancy rate

$358

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$65k

$105k

$150k

-$58,858

Profit

Revenue

$64,071

Operating Expenses

$20,329

Operating Income

$43,742

Net Effective Rent

$102,600

Profit (Cash Flow)

-$58,858

$11,350

Cash Investment

Renos & Furnishing

$11,250

Setup Costs

$100

Total

$11,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-518.57%

Payback Period Days