BNBCalc Short Term Rental Investment Analysis 1916 Hardy St

6 bed • 5 bath • 18 guests • $614,400

BNB

Calc

Annual Revenue

$76,599

Profit (Cash Flow)

$11,516

Cap Rate

8.6%

Annual Revenue

$76,599

AirDNA projects $428/night at 49% occupancy ($76,598).

BNB Calc projects a 49% occupancy rate, $428 rate per night.

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

Return Metrics

7.35% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,515	$23,031	$34,546	$46,062	$57,578	$115,156	$345,468
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,035	$12,444	$19,247	$26,470	$34,139	$80,187	$491,520
Down Payment	$122,880	$122,880	$122,880	$122,880	$122,880	$122,880	$122,880
Property Appreciation	$18,432	$37,416	$56,971	$77,112	$97,857	$211,302	$876,910
Total Return	$158,863	$195,772	$233,645	$272,525	$312,455	$529,526	$1,836,778

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.35%

Cap Rate

8.61%

Return on Investment

22.98%

1916 Hardy St Houston, Texas, 77026-7118

6 bed • 5 bath • 18 guests

Purchase Price

Est. $2,947/mo

This property is for sale!

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$76,599

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$11,516

Profit

Revenue

$76,599

Operating Expenses

$23,638

Operating Income

$52,961

Mortgage & Taxes

$41,445

Profit (Cash Flow)

$11,516

$156,562

Cash Investment

Down Payment

$122,880

Renos & Furnishing

$15,250

Closing Costs

$18,432

Total

$156,562

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.35%

Cap Rate

8.61%

Return on Investment

22.98%

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

$29,160

Deductible property tax

$6,083

Your total deduction

$51,456

Your adjusted annual income

$150,000 - $51,456 = $98,544

Taxes on $98,544 (30%)

$29,563

Your old tax bill

$45,000

Your new tax bill

$29,563

Estimated tax savings

$15,437

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:

4,700 sqft

Year built:

1905

Size:

3,502 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2316 Elysian St	3	2	1,328	-	5,001	2015	$0	84
3070 Jensen Dr	3	3	0	-	1,912	2022	$0	123
2206 Sumpter St	3	1	1,180	-	5,001	1925	$0	816
1905 Maury St Unit A	3	3	0	-	1,577	2022	$0	-
2209 Sumpter St	3	2	1,252	-	5,001	1929	$0	31
1813 Lewis St	2	1	1,144	-	3,402	1910	$0	-
2109 Brewster St	3	1	1,048	-	5,149	1992	$0	25
1604 Chestnut St	3	3	1,774	-	1,403	2020	$0	-
1009 Genova St	2	1	1,268	-	5,306	1950	$0	7

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 4,700 sqft

Building area: 3,502 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 0090440000033

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $569,700

County Est. Land Value: $192,465

Assessed Land Value: $192,465

County Est. Structure Value: $377,235

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/18/13	$0	0%	Stuart Lp, Assocs Lp Interests

Ownership

Name: Stuart Lp

Owner Occupied: No

Owner Mailing Address: 8373 Nairn St, Houston, Tx 77074

Years Owned: 130

Home Equity: $278,900

Mortgage Balance Remaining: $68,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No