BNBCalc Short Term Rental Cohost Analysis 1515 Holcombe Boulevard, Houston, TX

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Owner income

$44,617

Per year

This Airbnb could earn an additional

$2,678

Per month vs a Long-Term Rental

Annual Revenue range

$40,259 - $74,753

Annual Revenue

$57,099

AirDNA projects $157/night at 73% occupancy ($41,860). Airbtics projects $159/night at 70% occupancy ($40,651). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 81% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,921	$40,259	$59,341	$74,753
Occupancy	62%	74%	81%	85%
Nightly Rate	$122	$142	$193	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clean & Cozy 2 miles from MD Anderson Walk to NRG	$40,543	$132	82%	2	2	3	$115	✅	❌	❌	Y / Y	⭐️ 5 (61)
Walk to Medical Center/MD Anderson, Bright 2br 2ba	$35,601	$102	86%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4 (15)
StayCozy Lux 2KingBed by MD Anderson TMC Free P	$84,090	$263	85%	2	2	1	$99	✅	❌	✅	Y / Y	⭐️ 5 (48)
Bright & Spacious 2br 2ba Walking Distance to TMC	$31,044	$91	83%	2	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
Beautiful 1st FLR MDA— Med Center 2Br KING Retreat	$37,017	$133	74%	2	2	2	$99	✅	❌	✅	Y / Y	⭐️ 4.5 (46)
Luxury 2B/2B Apartment @ Texas Medical Center	$65,428	$211	83%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (79)
Houston Upscale Rentals Latitude 2B/2B	$64,849	$226	76%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (163)
Lovely 2Bedrooms High Rise with free parking&Valet	$75,430	$228	88%	2	2	4	$175	✅	❌	✅	Y / Y	⭐️ 5 (37)
Latitude Med Center - 2b/2b Apartment	$62,319	$230	72%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (36)
Spacious 2brm@ Med CenterNRGMDAnderson*	$17,451	$56	81%	2	2	1	$110	✅	❌	❌	Y / N	⭐️ 4.5 (35)
Two bedrooms @Latitiude Med Center B1 floor plan	$59,513	$186	84%	2	2	4	$175	✅	❌	✅	Y / Y	⭐️ 5 (27)
Modern 2 bedroom Free covered parking near NRG/MDC	$44,057	$183	61%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (70)
A Nurse’s DREAM\| All Inclusive\| w/ King Suite	$27,929	$103	70%	2	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.5 (55)
2BR for 1-5pp - 1/3mile Med Cen - 1/2mile Rice Uni	$56,004	$191	78%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (143)
Comfort Hub: 2BR/2BA Near Med Center + Shuttle	$35,895	$107	87%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (129)
Spacious 2br 2ba W/ King Bed, Walk to Med Cntr	$35,861	$114	80%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (4)
Spacious King Bed 2br 2ba Walking Distance to TMC	$33,811	$107	80%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4 (13)
Ground Floor, King Bed, Walk to Med Center	$34,180	$109	81%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
2b/2b @ Latitude Med Center	$61,786	$189	86%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (13)
Bright Clean & Spacious 2br2ba Apt Walk to MDA/TMC	$29,158	$125	58%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
2 bedroom with a pool view! 1 mile to NRG!	$32,410	$200	37%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (8)
Mid-Century Modern Long-term, Med Center, Pool W/D	$31,355	$142	57%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Beauty at Burgess	$19,340	$126	40%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (31)
Spacious King Bed 2br 2ba Walking Distance to TMC	$36,241	$129	73%	2	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4 (12)
Houston Upscale Rentals Latitude 2B/2B	$63,884	$208	81%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.6 (100)
Luxury Two bedrooms Condo TMC era w/shuttle B3	$53,883	$233	61%	2	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (34)
Lift Recliner, Ground Floor, Free Shuttle to MDA	$37,218	$139	68%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (3)
Ground Floor, Lift Chair Hospital Shuttle, 2br 2ba	$38,710	$145	68%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Spacious 2br & 2ba W/ King Bed, Walk to Med Center	$41,182	$144	74%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 0 (2)
Walking Distance From MDA & Texas Medical Center	$35,751	$116	74%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (76)
Lovely 2 BR, 1 ba condo near TMC with pools & Gym.	$27,922	$138	53%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.7 (9)
Best Place Near Medical Center & NRG 2Bed/2Bath	$52,162	$177	77%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Private Apartment at Medical Center	$19,440	$124	41%	2	2	30	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
StayCozy MidCentury 2KingBed by MDA TMC Free P	$80,493	$293	74%	2	2	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (20)
Upscale 2b/ 2b Apt @ Latitude	$33,923	$159	58%	2	2	7	$120	✅	❌	❌	Y / N	⭐️ 4 (2)
LUXE King Bed Family Home: Pool & Hot Tub\|NRG\|TMC	$45,244	$162	72%	2	2	2	$90	✅	✅	❌	Y / Y	⭐️ 4.5 (42)
Texas Medical Center Apt, Created for Patients	$37,500	$142	71%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (22)
Charming 1st FLR MDA — Med Center 2Br KING Retreat	$33,570	$134	63%	2	2	2	$99	✅	❌	✅	Y / Y	⭐️ 4.5 (48)
Relaxing 1st FLR MDA — Med Center 2Br KING Retreat	$28,767	$119	63%	2	2	2	$99	✅	❌	✅	Y / Y	⭐️ 5 (62)

1515 Holcombe Blvd Houston, Texas, 77030

2 bed • 2 bath • 6 guests

Inquire about this property

Contact

test at Test

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$57,099

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 73% occupancy.Projected nightly rate is $159/night at 70% occupancy.

Occupancy Rate

Top 28% 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.

$42,638

Avg annual revenue

70%

Avg occupancy rate

$159

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

$40k

$60k

$85k

$11,420

Profit

Revenue

$57,099

Cleaning

$2,118

Cohost commission

$11,420

Owner payout

$44,617

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

Year built:

2017

Size:

1,134 sqft

Type:

APARTMENT

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 1,134 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: None

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Roberts Elementary School with 10/10 star rating
Middle School: Cullen Middle School with 1/10 star rating
High School: Lamar High School with 5/10 star rating