Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2001 Holcombe Blvd, Houston, TX, 77030

2 bed • 2 bath • 6 guests • $2,750

BNB

Calc

Annual Revenue

$54,571

Profit (Cash Flow)

$33,611

Cap Rate

1229.0%

Annual Revenue

$54,571

AirDNA projects $146/night at 63% occupancy ($33,595). Airbtics projects $162/night at 63% occupancy ($37,276). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $223 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,495$33,458$51,704$88,779
Occupancy51%63%81%85%
Nightly Rate$124$136$164$272

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
$26,699
$136
47%
221$90✅❌❌Y / Y⭐️ 4.5 (82)
$41,931
$130
83%
222$120✅❌✅Y / Y⭐️ 5 (129)
$60,460
$298
55%
223$200✅✅❌Y / Y⭐️ 4 (4)
$85,841
$270
85%
221$99✅❌✅Y / Y⭐️ 5 (54)
$80,748
$291
75%
221$99✅❌❌Y / Y⭐️ 5 (29)
$30,843
$198
35%
222$125✅✅❌Y / Y⭐️ 4.5 (12)
$38,813
$152
64%
221$100✅❌❌Y / Y⭐️ 4.5 (70)
$47,033
$137
85%
222$200✅❌✅Y / Y⭐️ 4 (15)
$27,751
$100
71%
222$110✅❌❌Y / Y⭐️ 4.5 (64)
$35,461
$128
67%
212$150✅❌❌Y / Y⭐️ 5 (89)
$33,423
$132
62%
212$150✅❌❌Y / Y⭐️ 5 (110)
$31,070
$87
89%
221$135❌❌✅Y / Y⭐️ 5 (149)
$34,076
$88
93%
221$100❌❌✅Y / Y⭐️ 5 (101)
$29,360
$83
84%
211$100❌❌✅Y / Y⭐️ 5 (84)
$38,854
$118
86%
222$120✅❌✅Y / Y⭐️ 5 (131)
$32,804
$133
60%
212$150✅❌❌Y / Y⭐️ 5 (66)
$26,918
$79
83%
211$100❌❌✅Y / Y⭐️ 4.5 (72)
$65,330
$204
84%
22.52$155❌❌❌Y / Y⭐️ 5 (66)
$18,651
$127
38%
212$135❌❌❌Y / Y⭐️ 4.5 (35)
$33,281
$144
59%
222$200✅❌✅Y / Y⭐️ 4.5 (11)
$23,225
$122
49%
222$154✅❌✅Y / Y⭐️ 4.5 (6)
$40,065
$130
81%
222$100❌❌✅Y / Y⭐️ 4.8 (39)
$23,628
$136
44%
221$75✅❌❌Y / Y⭐️ 4.5 (43)
$25,513
$126
50%
221$100✅❌✅Y / Y⭐️ 4.5 (76)
$29,928
$122
65%
222$200✅❌✅Y / Y⭐️ 0 (2)
$63,796
$372
45%
231$75✅✅✅Y / Y⭐️ 5 (48)
$27,238
$119
59%
221$115✅❌✅Y / N⭐️ 4 (5)
$41,680
$125
87%
222$200✅✅✅Y / Y⭐️ 5 (4)
$32,409
$161
55%
22.52$0❌❌❌Y / Y⭐️ 5 (25)
$32,061
$110
73%
222$200✅❌✅Y / Y⭐️ 0 (0)
$33,682
$139
61%
222$200✅❌✅Y / Y⭐️ 5 (3)
$40,764
$134
80%
221$115✅❌❌Y / Y⭐️ 5 (64)
$27,922
$138
53%
212$120✅❌❌Y / Y⭐️ 4.7 (9)
$36,112
$148
62%
221$100✅❌✅Y / Y⭐️ 4.5 (32)
$40,034
$145
69%
221$100✅❌✅Y / Y⭐️ 4.5 (33)
$47,062
$175
71%
221$100✅❌❌Y / Y⭐️ 4.5 (26)
$30,977
$161
52%
2210$200✅✅❌Y / Y⭐️ 5 (16)

Return Metrics

471.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$33,611$67,222$100,834$134,445$168,056$336,113$1,008,340
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,200$2,200$2,200$2,200$2,200$2,200$2,200
Down Payment$550$550$550$550$550$550$550
Property Appreciation$82$167$254$345$438$945$3,924
Total Return$36,443$70,140$103,839$137,540$171,244$339,809$1,015,015

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

471.24%

Cap Rate

1,228.97%

Return on Investment

472.77%

property-location

2001 Holcombe Blvd 1203 Houston, Texas, 77030

2 bed • 2 bath • 6 guests

Est. $13/mo

Agent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

12229

Airbnb Investor Score

$33,611

Annual Profit

1229.0%

Cap Rate

471.2%

Cash on Cash

$54,571

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 63% occupancy.Projected nightly rate is $162/night at 63% occupancy.

Top 44% of comparables

Top 16% 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.

$37,743

Avg annual revenue

63%

Avg occupancy rate

$162

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

$20k

$40k

$65k

$85k

Sign up to see the data on 40 all comparables

$33,611

Profit

Revenue

$54,571

Operating Expenses

$20,774

Operating Income

$33,797

Mortgage & Taxes

$186

Profit (Cash Flow)

$33,611

$7,133

Cash Investment

Down Payment

$550

Renos & Furnishing

$6,500

Closing Costs

$83

Total

$7,133

DSCR Ratio

Strong

182.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

471.24%

Cap Rate

1,228.97%

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

$131

Deductible property tax

$27

Your total deduction

-$32,442

Your adjusted annual income

$150,000 - -$32,442 = $182,442

Taxes on $182,442 (30%)

$54,733

Your old tax bill

$45,000

Your new tax bill

$54,733

Estimated tax savings

-$9,733

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