BNBCalc Short Term Rental Rental Arbitrage Analysis 2111 Naomi St, Houston, TX 77054, USA

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Report by:

donovanstiner11@yahoo.com

Annual Revenue

$69,601

Profit (Cash Flow)

$19,153

Cash on Cash Return

170.6%

Annual Revenue

$69,601

AirDNA projects $397/night at 48% occupancy ($69,600).

BNB Calc projects a 48% occupancy rate, $397 rate per night.

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

Return Metrics

170.62% 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)	$19,152	$38,305	$57,458	$76,611	$95,763	$191,527	$574,583
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	$19,152	$38,305	$57,458	$76,611	$95,763	$191,527	$574,583

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.62%

Payback Period Days

214

Return on Investment

170.62%

2111 Naomi St Houston, Texas, 77054

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$69,601

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,153

Profit

Revenue

$69,601

Operating Expenses

$20,448

Operating Income

$49,153

Net Effective Rent

$30,000

Profit (Cash Flow)

$19,153

$11,225

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$2,600

Total

$11,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

170.62%

Payback Period Days

214