property-location

1207 Peregrine Dr Friendswood, Texas

5 bed • 3.5 bath • 15 guests

Purchase Price

Est. $NaN/mo

$519,200

Zestimate

$90,873

Annual Revenue

Median of 6 comps selected by Armando, creator of this analysis.

Avg Daily Rate
$523
Occupancy
48%

$20k

$75k

$130k

$190k

Sign up to see the data on 21 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

16.11%

Cap Rate

10.75%

Profit (Cummulative)

$20,814

$5,101

$26,688

$15,576

$2,726

Total Gain

$44,217

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.