BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 15314 Paseo Del Rey Drive, Houston, TX

5 bed • 3 bath • 16 guests • $208,100

BNB

Calc

Annual Revenue

$76,701

Profit (Cash Flow)

$39,012

Cap Rate

25.5%

Annual Revenue

$76,701

AirDNA projects $334/night at 55% occupancy ($67,095). Airbtics projects $243/night at 57% occupancy ($50,589). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $300 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,846$51,490$73,597$96,701
Occupancy52%58%66%70%
Nightly Rate$175$232$289$360

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
Hidden Pine - spacious | family | games | sleep 14

No image available

$53,048
$243
58%
42.51$200✅❌❌Y / Y⭐️ 5 (32)
*NEW* Family Home | Backyard | Pool | Game Room +

No image available

$77,865
$397
50%
42.52$150✅❌❌Y / Y⭐️ 4.5 (13)
*️⃣ Taste of Nature4️⃣Bd2️⃣.5️⃣Ba, Pool, HoustonAsianTown*️⃣

No image available

$54,785
$218
67%
42.52$220✅❌✅Y / Y⭐️ 5 (46)
Premium Resort- styled Heated Pool & Game Room

No image available

$94,010
$356
69%
533$270✅❌✅Y / Y⭐️ 5 (44)
Wonderful Pool house, Arcade, Firepit &Pool table.

No image available

$58,151
$239
62%
42.53$185✅❌❌Y / Y⭐️ 5 (81)
Chic Urban Escape | Your Trendy City Haven

No image available

$46,056
$165
66%
42.51$190❌❌✅Y / Y⭐️ 5 (35)
Poolside Paradise with 4 Cozy Bedroom & Pool Table

No image available

$84,974
$337
63%
42.53$230✅❌❌Y / Y⭐️ 5 (54)
Home Away From Home - Mission Bend, Houston, Tx

No image available

$32,627
$146
53%
42.54$150❌❌❌Y / Y⭐️ 5 (89)
Relaxing with luxury Hot Tub for Houston Trip

No image available

$47,518
$179
69%
42.53$175✅✅❌Y / Y⭐️ 5 (32)
Spacious Houston Home ~ 22 Mi to Downtown!

No image available

$32,451
$192
41%
42.52$191❌❌❌Y / Y⭐️ 5 (19)
Cozy 4 bedroom home in SW Houston near Chinatown

No image available

$38,105
$173
56%
423$165❌❌❌Y / Y⭐️ 5 (82)
Sun-Kissed Oasis

No image available

$38,103
$173
58%
42.52$275✅❌❌Y / Y⭐️ 4.5 (31)
Houston Pool Heaven | BBQ Games | WiFi | Sleep 16

No image available

$73,286
$229
80%
431$215✅❌✅Y / Y⭐️ 4.7 (101)
Stylish Stella Retreat*4BRs* amazing pool*Houston

No image available

$43,325
$215
52%
422$200✅❌❌Y / Y⭐️ 4.5 (66)
Near Houston Hot Spots: Private Theater & HotTub

No image available

$48,303
$176
71%
432$197✅✅❌Y / Y⭐️ 5 (49)
Elegant spacious home with water view. Prime location- Richmond, Katy, Houston, Rosenberg.

No image available

$77,414
$351
59%
53.53$269❌❌❌Y / Y⭐️ 5 (125)
Gorgeous Spacious House in Central Richmond

No image available

$50,301
$256
52%
531$175✅❌❌Y / Y⭐️ 5 (44)
Near Houston's Hotspot | Private Theater & Hot Tub

No image available

$62,737
$249
66%
53.52$198✅✅❌Y / Y⭐️ 5 (95)
Your 5-Bedroom Hidden Urban Gem Awaits!

No image available

$57,027
$242
62%
53.52$150✅❌❌Y / N⭐️ 5 (32)
4BR Family neighborhood W/ Cozy Patio

No image available

$36,288
$104
87%
42.51$149❌❌✅Y / Y⭐️ 5 (95)
*️⃣Secluded Paradise |4️⃣Bd2️⃣Ba| SparklingPool*️⃣

No image available

$56,347
$241
62%
423$165✅❌✅Y / Y⭐️ 5 (127)
The homely home!

No image available

$39,608
$146
70%
532$120❌✅❌Y / Y⭐️ 4.5 (48)
1Amazing House 4BR in Bellair

No image available

$32,255
$199
41%
421$170❌❌❌Y / Y⭐️ 4.5 (9)
Southwest Houston Airbnb Home

No image available

$51,319
$212
64%
53.53$139✅❌❌Y / Y⭐️ 5 (116)
Spacious home in the heart of Houston

No image available

$44,632
$235
47%
532$160❌❌✅Y / Y⭐️ 5 (22)
Fabulous Spacious 4 BDRM/Pool table

No image available

$54,912
$266
52%
42.52$195✅❌❌Y / Y⭐️ 5 (35)
Charming 4BR Private Pool Oasis w/ King Bed Suite

No image available

$46,831
$166
72%
422$200✅❌❌Y / Y⭐️ 4.5 (111)
Spacious & Cozy Home

No image available

$72,681
$284
69%
52.51$175❌❌❌Y / Y⭐️ 5 (66)
Spacious Home in Sugar Land

No image available

$25,218
$130
53%
422$0❌❌❌Y / Y⭐️ 4.5 (25)
Cozy single family home

No image available

$34,818
$165
56%
423$70❌❌❌Y / Y⭐️ 5 (123)
Gorgeous Southwest New Construction Spacious House

No image available

$52,372
$297
47%
52.51$145❌❌❌Y / Y⭐️ 5 (57)
Central Location Spacious 6 bedrms

No image available

$82,860
$418
53%
632$199✅❌❌Y / Y⭐️ 5 (103)
Charming 4-Bedroom • 10 mins to Chinatown

No image available

$42,061
$206
53%
42.52$190❌❌❌Y / Y⭐️ 5 (32)
5Bdrm 3.5Bath 8Beds ❤ 350k Home, Up to 16 Guest

No image available

$32,069
$200
41%
53.52$120❌❌✅Y / Y⭐️ 5 (115)
LUXURY/SPACIOUS 6 bedrooms house

No image available

$77,885
$419
49%
63.51$230❌❌❌Y / Y⭐️ 5 (189)
SoHo Retreat*5BRS home*Pool Patio Deck*Houston

No image available

$63,897
$287
56%
532$280✅❌❌Y / Y⭐️ 4.5 (17)
Beautiful 5 Bed Home With Pool 20 min Galleria

No image available

$76,278
$334
62%
53.52$200✅✅❌Y / Y⭐️ 4.5 (71)
Oasis with Pool and Jacuzzi

No image available

$36,834
$148
68%
423$0✅✅✅Y / Y⭐️ 4.5 (24)

Return Metrics

64.36% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$39,012$78,024$117,036$156,049$195,061$390,123$1,170,369
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$166,480$166,480$166,480$166,480$166,480$166,480$166,480
Down Payment$41,620$41,620$41,620$41,620$41,620$41,620$41,620
Property Appreciation$6,243$12,673$19,296$26,118$33,144$71,568$297,013
Total Return$253,355$298,797$344,433$390,267$436,306$669,792$1,675,482

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

64.36%

Cap Rate

25.49%

Return on Investment

78.03%

property-location

15314 Paseo Del Rey Dr Houston, Texas, 77083

5 bed • 3 bath • 16 guests

Est. $998/mo

Agent

Inquire about this property

Contact Agent

$208,100

Zestimate

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

359

Airbnb Investor Score

$39,012

Annual Profit

25.5%

Cap Rate

64.4%

Cash on Cash

$76,701

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $334/night at 55% occupancy.Projected nightly rate is $243/night at 57% occupancy.

Top 11% of comparables

Top 23% 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.

$52,465

Avg annual revenue

57%

Avg occupancy rate

$243

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

$25k

$45k

$70k

$95k

Sign up to see the data on 40 all comparables

$39,012

Profit

Revenue

$76,701

Operating Expenses

$23,651

Operating Income

$53,050

Mortgage & Taxes

$14,038

Profit (Cash Flow)

$39,012

$60,613

Cash Investment

Down Payment

$41,620

Renos & Furnishing

$12,750

Closing Costs

$6,243

Total

$60,613

DSCR Ratio

Strong

3.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

64.36%

Cap Rate

25.49%

Profit (Cummulative)

$39,012

$166,480

$12,750

$6,243

$0

Total Gain

$47,300

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

$9,877

Deductible property tax

$2,060

Your total deduction

-$16,637

Your adjusted annual income

$150,000 - -$16,637 = $166,637


Taxes on $166,637 (30%)

$49,991

Your old tax bill

$45,000

Your new tax bill

$49,991


Estimated tax savings

-$4,991

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

Property Overview

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

Lot size:

8,319 sqft

Year built:

1977

Size:

3,203 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 8,319 sqft
  • Building area: 3,203 sqft
  • Garage: No
  • Heating: Other, electric
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central
  • View: -
  • Parking: Carport, Garage
  • Amenities: Dishwasher, Dryer, Freezer, Microwave, Range / Oven, Refrigerator, Washer
  • Price per square foot: $64

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 1094750000016
  • Flood Zone: Yes, Zone High risk: Special Flood Hazard Area (SFHA), high flood risk

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $352,798
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $208,100


Schools

  • High School: Kerr High School with 9/10 star rating