Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 13155 Northwest Fwy, Houston, TX, 77040

1 bed • 1 bath • 1 guests • $500,000

BNB

Calc

Report by:

Muhammad Abbas

manekiamabbas@gmail.com

Annual Revenue

$27,843

Profit (Cash Flow)

-$23,185

Cap Rate

2.1%

Annual Revenue

$27,843

AirDNA projects $70/night at 66% occupancy ($16,874). Airbtics projects $88/night at 62% occupancy ($19,927). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 77% occupancy rate, $99 rate per night.

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

Percentiles25%50%75%90%
Revenue$13,795$21,124$28,891$38,940
Occupancy49%65%77%90%
Nightly Rate$75$86$99$114

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
$12,568
$101
34%
111$0❌❌❌N / Y⭐️ 5 (10)
$15,655
$57
69%
112$50❌❌❌Y / Y⭐️ 5 (397)
$22,411
$81
70%
112$50❌✅❌N / Y⭐️ 5 (308)
$27,964
$116
65%
114$20✅✅✅Y / Y⭐️ 5 (26)
$19,261
$53
90%
111$55❌❌✅N / Y⭐️ 5 (92)
$24,031
$80
77%
11.51$85✅❌❌Y / Y⭐️ 5 (106)
$29,681
$150
52%
111$65❌❌✅Y / Y⭐️ 4.8 (178)
$16,781
$113
38%
111$25✅❌❌Y / Y⭐️ 0 (2)
$12,865
$95
37%
111$0❌❌❌N / Y⭐️ 5 (271)
$48,421
$189
70%
121$0❌❌✅Y / Y⭐️ 4.9 (163)
$14,738
$60
63%
111$30❌❌❌N / Y⭐️ 4.9 (115)
$10,150
$47
59%
116$90❌❌✅Y / Y⭐️ 4.5 (16)
$26,692
$88
80%
111$40❌❌✅N / Y⭐️ 5 (244)
$19,719
$80
64%
116$50✅❌❌N / Y⭐️ 4.5 (34)
$35,644
$99
94%
113$99✅❌❌Y / Y⭐️ 4.8 (16)
$9,178
$32
77%
119$80❌❌✅N / N⭐️ 4.5 (4)
$15,218
$63
66%
111$0❌❌❌N / N⭐️ 5 (26)
$21,987
$88
68%
116$50✅❌❌N / N⭐️ 4.5 (15)
$22,829
$79
74%
111$85❌❌❌Y / Y⭐️ 5 (88)
$15,922
$87
50%
111$0❌❌❌N / N⭐️ 4.5 (7)
$18,462
$97
52%
111$0❌❌❌N / N⭐️ 3.5 (3)
$21,520
$70
84%
114$0✅❌❌Y / Y⭐️ 4.5 (21)
$15,185
$77
44%
111$100✅❌✅Y / Y⭐️ 2.5 (2)
$22,326
$85
71%
116$50✅❌❌N / N⭐️ 5 (38)
$29,954
$88
93%
116$50✅❌❌N / N⭐️ 5 (24)
$19,064
$76
65%
117$100❌❌❌N / Y⭐️ 5 (4)
$30,436
$108
77%
11.52$0❌❌❌Y / Y⭐️ 4 (4)
$31,598
$83
100%
113$100✅❌❌Y / Y⭐️ 5 (42)
$14,823
$75
54%
112$150✅❌✅N / Y⭐️ 0 (0)
$20,349
$114
44%
111$125❌❌❌Y / Y⭐️ 5 (9)
$28,992
$88
90%
111$0✅❌✅Y / Y⭐️ 0 (0)
$9,440
$60
41%
111$20❌❌❌N / N⭐️ 4.2 (9)
$19,026
$113
46%
112$0✅❌✅Y / Y⭐️ 0 (0)
$19,764
$90
60%
111$30✅❌❌Y / Y⭐️ 0 (0)
$19,764
$75
72%
111$50✅❌❌Y / N⭐️ 5 (2)
$20,409
$82
68%
114$50✅❌❌N / N⭐️ 4 (24)
$26,937
$80
92%
116$0✅❌❌Y / Y⭐️ 4.5 (10)

Return Metrics

-19.44% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$23,185-$46,370-$69,556-$92,741-$115,927-$231,854-$695,562
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$400,000$400,000$400,000$400,000$400,000$400,000$400,000
Down Payment$100,000$100,000$100,000$100,000$100,000$100,000$100,000
Property Appreciation$15,000$30,450$46,363$62,754$79,637$171,958$713,631
Total Return$491,814$484,079$476,807$470,012$463,710$440,104$518,069

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.44%

Cap Rate

2.1%

Return on Investment

-2.74%

property-location

13155 Northwest Fwy Houston, Texas, 77040

1 bed • 1 bath • 1 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Muhammad

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

-76

Airbnb Investor Score

-$23,185

Annual Profit

2.1%

Cap Rate

-19.4%

Cash on Cash

$27,843

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $70/night at 66% occupancy.Projected nightly rate is $88/night at 62% occupancy.

Top 26% of comparables

Top 28% 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.

$20,371

Avg annual revenue

62%

Avg occupancy rate

$88

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

$35k

$50k

Sign up to see the data on 40 all comparables

-$23,185

Profit

Revenue

$27,843

Operating Expenses

$17,300

Operating Income

$10,543

Mortgage & Taxes

$33,728

Profit (Cash Flow)

-$23,185

$119,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$4,250

Closing Costs

$15,000

Total

$119,250

DSCR Ratio

Weak

0.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-19.44%

Cap Rate

2.1%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$73,306

Your adjusted annual income

$150,000 - $73,306 = $76,694

Taxes on $76,694 (30%)

$23,008

Your old tax bill

$45,000

Your new tax bill

$23,008

Estimated tax savings

$21,992

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