property-location

1025 Calvin St Houston, Texas

3 bed • 2.5 bath • 6 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$44,803

Annual Revenue

Median of 25 selected comps

$5k

$50k

$95k

$140k

Vibrant Houston Escape Perfect for Groups
$139,131
$665
46%
3362.51$201❌❌❌Yes / Yes❌⭐️ 4.86 (22)Profile
Bright 3BR Retreat w/ Free Parking & Spacious Yard
$100,875
$592
41%
3362.51$108❌❌❌Yes / Yes❌⭐️ 4.96 (24)Profile
Modern Houston Getaway 18mi from NRG Stadium
$81,676
$466
38%
3362.51$160❌❌❌Yes / Yes❌⭐️ 4.79 (28)Profile
Charming Houston Retreat w/ Foosball Fun
$79,072
$552
21%
3362.52$160❌❌❌No / No❌⭐️ 4.47 (19)Profile
Houston Townhome | Fenced backyard | Quiet setting
$68,615
$454
27%
3362.51$160❌❌❌Yes / Yes❌⭐️ 5 (16)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,473/mo

Avg profit / month

-$373/mo

Best profit month

Jul $500

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-34.77%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.