Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1414 Texas Ave 606, Houston, TX, 77002

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$42,259

Profit (Cash Flow)

$2,877

Cash on Cash Return

66.1%

Annual Revenue

$42,259

AirDNA projects $120/night at 69% occupancy ($30,242). Airbtics projects $118/night at 75% occupancy ($32,324). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 89% occupancy rate, $130 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,923$31,216$44,843$57,537
Occupancy68%74%89%96%
Nightly Rate$96$109$130$155

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
$56,095
$194
73%
121$110✅❌✅Y / Y⭐️ 4.7 (5)
$48,320
$153
85%
112$45✅❌❌Y / Y⭐️ 4.8 (62)
$34,933
$126
70%
112$115✅❌✅Y / Y⭐️ 5 (24)
$34,340
$134
69%
112$50❌❌❌Y / Y⭐️ 4.5 (33)
$36,570
$143
65%
111$75✅✅❌Y / Y⭐️ 4.8 (72)
$17,840
$72
64%
111$75❌❌❌Y / Y⭐️ 4.5 (50)
$33,517
$86
96%
111$75✅✅✅Y / Y⭐️ 4.8 (186)
$41,845
$121
89%
111$90✅❌❌Y / Y⭐️ 4.9 (41)
$22,556
$104
57%
112$95❌❌❌Y / Y⭐️ 4.9 (53)
$26,085
$136
51%
112$69✅✅❌Y / Y⭐️ 4.8 (50)
$37,726
$125
78%
111$70❌❌✅Y / Y⭐️ 5 (84)
$34,774
$130
70%
113$60✅✅❌Y / Y⭐️ 4.9 (34)
$30,311
$85
94%
112$75✅❌❌Y / Y⭐️ 4.8 (183)
$19,954
$72
71%
111$50❌❌❌Y / Y⭐️ 4.5 (178)
$35,759
$119
74%
111$85✅❌❌Y / Y⭐️ 5 (72)
$30,629
$106
74%
111$80✅❌❌Y / Y⭐️ 4.8 (36)
$24,811
$135
49%
111$75✅❌✅Y / Y⭐️ 4.8 (82)
$46,248
$118
100%
111$85✅❌❌Y / Y⭐️ 5 (95)
$29,914
$108
69%
111$80✅❌✅Y / Y⭐️ 4.9 (72)
$31,539
$112
72%
111$75✅❌❌Y / Y⭐️ 4.8 (80)
$16,478
$45
93%
111$27❌❌❌N / Y⭐️ 4.9 (415)
$36,593
$103
95%
112$60✅❌❌Y / Y⭐️ 4.9 (143)
$51,422
$294
45%
111$150✅❌❌Y / Y⭐️ 4.8 (46)
$26,525
$87
76%
112$75✅❌❌Y / Y⭐️ 4.7 (59)
$26,966
$110
64%
111$75✅❌❌Y / Y⭐️ 5 (117)
$38,053
$122
80%
112$75✅❌❌Y / Y⭐️ 5 (63)
$36,631
$107
87%
111$80✅❌❌Y / Y⭐️ 4.9 (119)
$43,687
$119
97%
111$80✅❌✅Y / Y⭐️ 4.8 (230)
$31,941
$106
78%
111$70✅❌❌Y / Y⭐️ 4.9 (82)
$27,406
$97
75%
111$39✅❌❌Y / Y⭐️ 4.9 (107)
$30,787
$86
94%
111$80✅❌✅Y / Y⭐️ 4.9 (63)
$33,704
$103
86%
112$80✅❌❌Y / Y⭐️ 5 (119)
$26,752
$130
53%
112$90✅❌❌Y / Y⭐️ 5 (94)
$31,883
$95
89%
112$67✅❌❌Y / Y⭐️ 4.9 (43)
$42,907
$176
63%
112$75✅❌✅Y / Y⭐️ 5 (135)
$30,650
$83
98%
111$80✅❌✅Y / Y⭐️ 4.8 (219)
$26,050
$92
70%
111$80✅❌❌Y / Y⭐️ 4.8 (70)
$40,083
$104
99%
111$75✅❌❌Y / Y⭐️ 5 (136)
$34,760
$105
86%
111$90✅❌✅Y / Y⭐️ 5 (10)

Return Metrics

66.14% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,877$5,754$8,631$11,508$14,385$28,770$86,312
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$2,877$5,754$8,631$11,508$14,385$28,770$86,312

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

66.14%

Payback Period Days

552

Return on Investment

66.14%

property-location

1414 Texas Ave Houston, Texas, 77002

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

$42,259

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 69% occupancy.Projected nightly rate is $118/night at 75% 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.

$33,419

Avg annual revenue

75%

Avg occupancy rate

$118

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

$15k

$30k

$45k

$55k

Sign up to see the data on 40 all comparables

$2,877

Profit

Revenue

$42,259

Operating Expenses

$17,494

Operating Income

$24,765

Net Effective Rent

$21,888

Profit (Cash Flow)

$2,877

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

66.14%

Payback Period Days

552