BNBCalc Short Term Rental Investment Analysis 1246 Sampson St, Houston, TX, 77003

2 bed • 2 bath • 6 guests • $304,700

BNB

Calc

Annual Revenue

$39,936

Profit (Cash Flow)

$18,048

Cap Rate

6.9%

Annual Revenue

$39,936

AirDNA projects $164/night at 58% occupancy ($34,742). Airbtics projects $161/night at 58% occupancy ($34,106). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 71% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,013	$28,216	$41,986	$73,331
Occupancy	45%	59%	71%	79%
Nightly Rate	$99	$125	$154	$242

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
La Casita HTX, fenced in & pet friendly	$35,993	$159	58%	2	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (101)
The Rite House @ East Downtown	$62,366	$240	71%	2	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
East Downtown Unit 1 Duplex - 2 Bedroom	$24,866	$86	79%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (181)
Downtown Houston Townhome w/ City Views!	$42,802	$206	46%	2	2.5	2	$232	❌	❌	❌	Y / Y	⭐️ 4 (4)
Stoic Sanctuary @ East Downtown	$95,635	$335	78%	2	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (95)
The O'Four, Cozy Luxury Retreat - Unit A	$34,439	$107	84%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (119)
Opulent 2/2 suite w luxurious	$37,797	$183	55%	2	2	1	$137	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Big House near Downtown/NRG/Pet Friendly/EV	$19,544	$102	49%	2	2	2	$104	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
2BR home near Dwntwn/EV Charger	$13,983	$106	34%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (8)
Luxury at Synergy Staduim	$37,499	$153	65%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Modern TownHome East of Downtown.	$24,777	$184	31%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
Newly renovated house near downtown and med center	$25,509	$148	41%	2	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Huge Sunlit Loft w/ Indoor Swing + High Ceilings	$74,788	$296	68%	2	2.5	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (85)
City Living Upstairs Apt	$15,046	$92	42%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Comfy Loft <2mi downtown, UofH, close by med ctr.	$25,988	$145	45%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (3)
EADO Urban Escape, Contemporary Gem, Sleeps 6	$34,358	$129	68%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Live in Eado - Modern Downtown Townhouse	$32,937	$134	65%	2	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (234)
The O'Four, Eado Retreat - Unit B	$41,797	$126	86%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (63)
Spacious East of Downtown Haven (E. Downtown/UH)	$22,228	$129	45%	2	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (58)
111 2BR Luxury EADO House \| Med Center, Stadiums	$12,705	$79	32%	2	1	1	$124	❌	❌	✅	Y / Y	⭐️ 5 (65)
EaDo Hidden Gem Bungalow	$22,912	$102	57%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
EADO City View Condo, walk to all stadiums	$42,523	$157	74%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
New Blue Home w/red door near downtown/med center	$26,860	$93	77%	2	1	10	$75	❌	❌	❌	Y / Y	⭐️ 5 (230)
Cozy Historic EastEnd Casita	$29,803	$111	72%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (99)
City Living Downstairs Apt	$18,798	$88	57%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Patio home delight #1	$22,262	$97	60%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lux Stays with Tylaco	$24,421	$100	59%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
Eastwood Escape	$19,398	$106	50%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charming 2-BR Retreat Near Downtown & Hou Hotspots	$18,454	$94	43%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (19)
EADo Oasis	$38,846	$152	65%	2	2.5	3	$150	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Comfortable and elegant with balcony	$30,422	$125	65%	2	1	2	$85	✅	✅	❌	Y / Y	⭐️ 4.7 (38)
The Coyle Cabin	$30,405	$101	79%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (271)
Harby Street House Fully Remodeled Close to it all	$25,632	$85	73%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Mins to Downtown & Med Ctr\|Pet Friendly\|Sleeps 6\|	$38,285	$153	68%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
The Duck Off	$17,392	$88	54%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (9)
Gorgeous COZY 2BD Home \| Nearby Everything	$41,724	$120	95%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
New 2bed 2bath month/week discounts pool views	$18,051	$137	36%	2	2	3	$0	❌	❌	✅	Y / N	⭐️ 5 (11)
Eado Cutie	$20,292	$84	66%	2	1	3	$0	❌	❌	❌	N / N	⭐️ 4.8 (6)

Return Metrics

23.56% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,047	$36,095	$54,142	$72,190	$90,237	$180,475	$541,427
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$243,760	$243,760	$243,760	$243,760	$243,760	$243,760	$243,760
Down Payment	$60,940	$60,940	$60,940	$60,940	$60,940	$60,940	$60,940
Property Appreciation	$9,141	$18,556	$28,253	$38,242	$48,530	$104,791	$434,886
Total Return	$331,888	$359,351	$387,096	$415,132	$443,468	$589,967	$1,281,014

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.56%

Cap Rate

6.91%

Return on Investment

39.41%

1246 Sampson St Houston, Texas, 77003

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,461/mo

Inquire about this property

Contact Agent

$304,700

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$510

Annual Profit

6.9%

Cap Rate

23.6%

Cash on Cash

$39,936

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 58% occupancy.Projected nightly rate is $161/night at 58% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$33,024

Avg annual revenue

58%

Avg occupancy rate

$161

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

$10k

$40k

$65k

$95k

$18,048

Profit

Revenue

$39,936

Operating Expenses

$18,872

Operating Income

$21,064

Mortgage & Taxes

$3,017

Profit (Cash Flow)

$18,048

$67,440

Cash Investment

Down Payment

$60,940

Renos & Furnishing

$6,500

Total

$67,440

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.56%

Cap Rate

6.91%

Return on Investment

39.41%

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

$14,461

Deductible property tax

$3,017

Your total deduction

$30,573

Your adjusted annual income

$150,000 - $30,573 = $119,427

Taxes on $119,427 (30%)

$35,828

Your old tax bill

$45,000

Your new tax bill

$35,828

Estimated tax savings

$9,172

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

2,108 sqft

Year built:

2007

Size:

1,236 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Forced air, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: 2,108 sqft

Building area: 1,236 sqft

Garage: No

Heating: Forced air, gas

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $246

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1297780010009

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $302,457

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $304,700

Schools

Elementary School: Lantrip Elementary School with 7/10 star rating
Middle School: Navarro Middle with 3/10 star rating
High School: Austin High School with 2/10 star rating