Powered by BNBCalc.com · Generated May 2, 2026

0 bed · 0 bath

Monthly Revenue Breakdown

Projected Revenue

Annual

$0

Monthly

$0

Low Est.

$0

High Est.

$0

ADR

$0

Occupancy

0%

RevPAR

$0

Rental projections are educated estimates based on comparable data and market trends. Actual performance will vary based on property condition, management, pricing strategy, seasonality, regulations, and market conditions. This report is not a guarantee of future income.

property-location

12900 Walden Rd 1010J Montgomery, Texas

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$27,689

Annual Revenue

Top 38% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

8

Airbnb Comparables

Adjust the filters to identify similar listings to yours, or exclude comparables that don't match. Your summary stats below update automatically.

$27,748

Avg rev

44%

Avg occ

$276

Avg rate

Filters

4.8+ stars

Revenue Distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 8 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-14.89%

Cap Rate

6.29%

Profit (Cumulative)

-$5,186

$NaN

$6,500

$5,250

$831

Total Gain

$2,573

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.