BNBCalc Short Term Rental Rental Arbitrage Analysis 15 N Chenevert St, Houston, TX, 77002

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$82,582

Profit (Cash Flow)

$31,574

Cash on Cash Return

478.4%

Annual Revenue

$82,582

AirDNA projects $159/night at 63% occupancy ($36,586). Airbtics projects $234/night at 57% occupancy ($48,716). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $323 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,768	$41,957	$84,552	$119,650
Occupancy	45%	58%	70%	82%
Nightly Rate	$139	$192	$323	$389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious East End Bungalow - 5 Min from DT!	$30,145	$136	58%	2	3	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (111)
Soho Collection ★ Contemporary Downtown Townhouse	$40,778	$161	64%	2	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (138)
Jr Penthouse @ Toyota Center	$63,343	$300	56%	2	3	1	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
Opulent 2/2 suite w luxurious	$40,348	$182	59%	2	2	1	$137	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Modern TownHome East of Downtown.	$24,777	$184	31%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 0 (0)
*UPstairs Unit - RoOfToP - E Downtown Containers	$26,383	$74	88%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
*DOWNstairs Unit - RoOfToP - E Downtown Containers	$23,301	$70	81%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Luxury at Synergy Staduim	$36,109	$144	66%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
Modern Downtown 2 bed 2 bath apt!	$34,860	$166	55%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
High-rise w/Skyview Downtown	$97,941	$376	69%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
Comfortable stay in East Downtown!	$37,710	$134	73%	2	1	3	$99	✅	❌	✅	Y / Y	⭐️ 4.7 (11)
5 year SuperHost! Downtown cottage. Gated parking!	$40,764	$126	82%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (135)
Comfortable and elegant with balcony	$30,422	$125	65%	2	1	2	$85	✅	✅	❌	Y / Y	⭐️ 4.7 (38)
Sonder The Hogg Palace \| Stellar Two-Bedroom Loft	$95,746	$327	80%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Downtown Rooftop Living	$32,834	$262	30%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (1)
Sonder The Hogg Palace \| Two-Bedroom Apartment	$103,486	$435	65%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (22)
Paradise Luxury Living	$33,134	$245	34%	2	1	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (10)
Downtown Houston \|Luxury 2 Bedroom	$43,845	$306	37%	2	3	2	$100	✅	❌	❌	Y / Y	⭐️ 1 (1)
New spacious 2 bed 2 bath apartment with a yard!	$36,364	$196	48%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (56)
Lux Stays with Tylaco	$24,421	$100	59%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
Rooftop Pool\|Steam & Sauna\|Luxury Highrise\|PostHTX	$78,030	$328	65%	2	3	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (51)
Luxury Penthouse @ Toyota Center	$82,820	$340	64%	2	3	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (23)
Comfort at the Star I 2 Bed Apt in Houston	$32,699	$157	53%	2	2	30	$190	✅	❌	✅	Y / Y	⭐️ 4.5 (18)
Heart of Dynamo Town	$19,820	$135	38%	2	1	3	$130	✅	❌	❌	Y / Y	⭐️ 4 (4)
Cozy High-Rise 1 bdrm w/ 2 beds.	$29,280	$100	80%	2	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
The Designer House	$53,802	$175	84%	2	3	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (5)
Modern 2 bd/2.5ba townhome in the heart of EaDo	$52,338	$143	100%	2	3	28	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
Vintage Hollywood Theater House in East Downtown	$68,622	$250	75%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Home in Houston	$44,165	$221	54%	2	2	3	$60	❌	❌	✅	Y / Y	⭐️ 4.4 (12)
The Regal Extended Luxury Resort	$37,157	$188	54%	2	2	20	$98	✅	❌	❌	Y / Y	⭐️ 0 (0)
Perfect for Groups! TWO Pet-friendly Units	$107,823	$491	60%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 0 (1)
Texas Avenue BNB \| Seventies Cinema	$42,162	$384	30%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Rose Retreat 50 Shades of Pink	$27,740	$140	48%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (5)
2 Pet-friendly Units, Near Eleanor Tinsley Park!	$119,286	$582	56%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Comfy Downtown Houston Stay!	$22,948	$110	57%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Texas Avenue BNB \| The Disco Suite	$119,806	$327	93%	2	2	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (170)

Return Metrics

478.39% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,574	$63,148	$94,722	$126,296	$157,870	$315,740	$947,221
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	$31,574	$63,148	$94,722	$126,296	$157,870	$315,740	$947,221

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

478.39%

Payback Period Days

Return on Investment

478.39%

15 N Chenevert St Houston, Texas, 77002

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$82,582

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $159/night at 63% occupancy.Projected nightly rate is $234/night at 57% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,866

Avg annual revenue

57%

Avg occupancy rate

$234

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

$50k

$85k

$120k

$31,574

Profit

Revenue

$82,582

Operating Expenses

$22,736

Operating Income

$59,846

Net Effective Rent

$28,272

Profit (Cash Flow)

$31,574

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

478.39%

Payback Period Days