Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 11311 North Gessner Road, Houston, TX

1 bed • 1 bath • 1 guests • $188,888

BNB

Calc

Annual Revenue

$29,658

Profit (Cash Flow)

-$619

Cap Rate

6.4%

Annual Revenue

$29,658

AirDNA projects $79/night at 63% occupancy ($18,178). Airbtics projects $107/night at 53% occupancy ($20,712). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, $116 rate per night.

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

Percentiles25%50%75%90%
Revenue$10,357$18,883$30,461$47,799
Occupancy35%56%70%86%
Nightly Rate$79$90$116$147

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$12,078
$110
30%
121$0❌❌❌Y / N⭐️ 0 (0)
$24,211
$189
35%
111$0✅❌❌N / N⭐️ 0 (0)
$26,122
$183
39%
121$0❌❌❌Y / Y⭐️ 5 (68)
$28,280
$119
64%
114$20✅✅✅Y / Y⭐️ 4.9 (24)
$12,781
$97
36%
111$0❌❌❌N / Y⭐️ 4.8 (272)
$13,949
$103
37%
111$0❌❌❌N / Y⭐️ 5 (8)
$22,692
$68
87%
112$60❌❌✅Y / Y⭐️ 4.9 (30)
$18,165
$86
56%
111$20❌❌✅Y / Y⭐️ 4.5 (47)
$13,793
$69
53%
113$85✅❌❌Y / Y⭐️ 4.9 (11)
$22,746
$87
70%
112$25✅❌❌N / Y⭐️ 5 (30)
$14,983
$61
63%
111$30❌❌❌N / Y⭐️ 4.9 (115)
$12,976
$60
58%
112$10❌❌❌N / N⭐️ 0 (0)
$15,404
$93
44%
111$160❌❌❌Y / Y⭐️ 4.9 (18)
$23,882
$75
87%
112$0❌❌❌Y / Y⭐️ 4.9 (137)
$30,214
$96
84%
112$65✅❌✅Y / Y⭐️ 5 (60)
$20,832
$102
55%
125$150✅❌❌Y / Y⭐️ 5 (4)
$20,044
$74
72%
112$75❌❌❌Y / Y⭐️ 4.8 (23)
$30,744
$150
56%
111$0❌❌✅N / Y⭐️ 4.9 (19)
$26,733
$139
48%
112$105❌❌✅Y / Y⭐️ 4.8 (66)
$34,461
$94
93%
111$50❌❌❌N / Y⭐️ 5 (100)
$18,873
$84
60%
1128$75✅✅❌Y / Y⭐️ 4.6 (6)
$24,236
$86
77%
111$0✅✅✅Y / Y⭐️ 4.8 (26)
$11,816
$88
35%
113$35✅❌✅Y / Y⭐️ 3 (2)
$13,120
$83
42%
1128$80✅❌❌Y / Y⭐️ 4.7 (8)
$10,759
$84
35%
121$0✅❌✅Y / Y⭐️ 5 (1)
$16,420
$76
57%
112$59❌❌❌N / Y⭐️ 4.8 (114)
$25,594
$84
82%
1128$80✅❌❌Y / Y⭐️ 5 (9)
$20,709
$69
82%
111$0✅✅✅Y / Y⭐️ 4.7 (25)
$20,464
$76
68%
112$70✅✅❌Y / Y⭐️ 4.7 (9)
$20,394
$76
69%
113$120✅❌❌Y / N⭐️ 4.9 (37)
$29,550
$88
91%
112$60❌❌❌Y / Y⭐️ 4.9 (96)
$45,370
$136
86%
111$180✅❌❌Y / Y⭐️ 4.9 (12)
$22,428
$98
60%
112$105❌❌❌Y / Y⭐️ 4.5 (25)

Return Metrics

-1.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$619-$1,238-$1,858-$2,477-$3,097-$6,194-$18,584
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$151,110$151,110$151,110$151,110$151,110$151,110$151,110
Down Payment$37,777$37,777$37,777$37,777$37,777$37,777$37,777
Property Appreciation$5,666$11,503$17,515$23,707$30,084$64,961$269,592
Total Return$193,935$199,152$204,544$210,117$215,875$247,654$439,895

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.29%

Cap Rate

6.41%

Return on Investment

14.47%

property-location

11311 N Gessner Rd Houston, Texas, 77064

1 bed • 1 bath • 1 guests

Est. $906/mo

Agent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

11

Airbnb Investor Score

-$619

Annual Profit

6.4%

Cap Rate

-1.3%

Cash on Cash

$29,658

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $79/night at 63% occupancy.Projected nightly rate is $107/night at 53% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$19,783

Avg annual revenue

53%

Avg occupancy rate

$107

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

$5k

$20k

$30k

$45k

Sign up to see the data on 40 all comparables

-$619

Profit

Revenue

$29,658

Operating Expenses

$17,536

Operating Income

$12,122

Mortgage & Taxes

$12,742

Profit (Cash Flow)

-$619

$47,694

Cash Investment

Down Payment

$37,778

Renos & Furnishing

$4,250

Closing Costs

$5,667

Total

$47,694

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.29%

Cap Rate

6.41%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$8,965

Deductible property tax

$1,870

Your total deduction

$19,919

Your adjusted annual income

$150,000 - $19,919 = $130,081

Taxes on $130,081 (30%)

$39,024

Your old tax bill

$45,000

Your new tax bill

$39,024

Estimated tax savings

$5,976

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com