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 Cohost Analysis 216 Marathon St, Houston, TX, 77018

3 bed • 2 bath • 9 guests • $317,900

BNB

Calc

Report by:

Crystal Barron

Owner at Emerald Property Managers

8325177290

crystalb5923@gmail.com

Owner income

$27,543

Per year

This Airbnb could earn an additional

$979

Per month vs a Long-Term Rental

Annual Revenue range

$37,672 - $71,549

Annual Revenue

$39,348

AirDNA projects $231/night at 50% occupancy ($42,185). Airbtics projects $178/night at 57% occupancy ($37,057). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $189 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,688$37,672$57,995$71,549
Occupancy44%56%70%76%
Nightly Rate$124$176$217$245

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
Contemporary Luxe | New 3BR Home | Balcony & WiFi

No image available

$31,289
$201
38%
32.52$175❌❌❌Y / Y⭐️ 5 (38)
Frida Inspired Heights Home

No image available

$33,566
$125
71%
322$135❌❌❌Y / Y⭐️ 4.9 (68)
New Home *Gated *8 min. to DT* King Bed * Stocked

No image available

$29,209
$116
65%
32.53$100❌❌✅Y / Y⭐️ 5 (47)
Modern Home | Centrally Located

No image available

$42,848
$199
58%
33.53$150❌❌❌Y / Y⭐️ 5 (80)
Cozy, Spacious, Bungalow style Heights Entire Home

No image available

$36,481
$134
68%
322$135❌❌❌Y / Y⭐️ 5 (62)
A Fall Favorite- Luxury Stay in Central HTX !

No image available

$36,787
$130
69%
33.52$150❌❌❌Y / Y⭐️ 5 (43)
Brand New House in the Heart of Houston.

No image available

$22,498
$102
51%
311$150❌❌✅Y / Y⭐️ 5 (87)
Spacious 3BR Townhome in Med Center

No image available

$33,929
$206
45%
32.53$0❌❌✅Y / Y⭐️ 4.5 (16)
H-Town TAKEOVER- Hot Tub!!!

No image available

$52,629
$245
56%
32.52$200❌✅❌Y / Y⭐️ 5 (130)
Modern oasis mins from downtown & Galleria

No image available

$37,965
$117
83%
32.52$125❌❌❌Y / Y⭐️ 5 (126)
Vegas Vibes Hideaway w/Private Hot Tub!

No image available

$52,796
$241
53%
332$190❌✅❌Y / Y⭐️ 4.7 (52)
CABIN ON MAIN ST✦SLEEPS 10✦CENTRAL✦KING BED ✦WIFI

No image available

$45,682
$280
42%
332$110❌❌❌Y / Y⭐️ 4.8 (155)
Cozy 3bd/3ba Home Near Downtown & Restaurants

No image available

$53,974
$178
80%
32.52$149❌❌✅Y / Y⭐️ 5 (75)
Cozy Cottage | 3 BR | Deck & Patio | Sleep 6

No image available

$35,667
$127
71%
323$140❌❌❌Y / Y⭐️ 5 (79)
Heights Bungalow

No image available

$35,339
$123
76%
312$70❌❌✅Y / Y⭐️ 5 (336)
New Home | Close to all areas of Houston | Family

No image available

$33,736
$197
43%
32.52$175❌❌❌Y / Y⭐️ 5 (42)
Boho Modern| HTX Weekender|Golf|Pool|Pergola|

No image available

$55,072
$367
41%
32.52$0✅✅❌Y / N⭐️ 5 (36)
No Cleaning Fee~ Modern Townhouse. 5mi Downtown~

No image available

$56,621
$221
70%
331$0❌❌❌Y / Y⭐️ 4.8 (59)
3/2 Close to DT and Heights

No image available

$30,634
$189
42%
322$175❌❌✅Y / Y⭐️ 5 (19)
*NEW HOME*- Modern retreat in the Heart of Houston

No image available

$52,379
$251
56%
333$100❌❌❌Y / Y⭐️ 4.9 (17)
Cozy 3bd/2.5bath unit in The Houston Heights

No image available

$47,629
$182
70%
32.53$165❌❌✅Y / Y⭐️ 5 (46)
Heights Cottages - Cozy and Spacious

No image available

$32,216
$163
54%
32.52$0❌❌❌Y / Y⭐️ 5 (11)
Downtown 3BR Dog Friendly | Patio | W/D

No image available

$16,112
$142
31%
332$0❌❌✅Y / Y⭐️ 4.5 (16)
Modern 3BD Private Townhome

No image available

$32,743
$142
63%
32.53$0❌❌✅Y / Y⭐️ 4.5 (22)
10Min downtown Houston 5Beds 3 story house

No image available

$26,697
$113
56%
341$80❌❌✅Y / Y⭐️ 4.7 (12)
Modern townhome-5mi of Downtown

No image available

$26,682
$162
45%
342$0❌❌✅Y / Y⭐️ 0 (4)
Chic Heights Home|Walk to Shops & Eateries|Gated

No image available

$111,598
$312
93%
33.53$300❌❌✅Y / Y⭐️ 5 (47)
Upscale 3 Bedroom 2.5 Bath Oasis!

No image available

$34,901
$116
71%
322$170❌❌❌Y / Y⭐️ 5 (27)
Elegant 3BD+MedCenter | UH

No image available

$21,697
$152
39%
32.52$0❌❌✅Y / Y⭐️ 4.5 (9)
Family-Friendly Gem w/ Theater Room | Heights HTX

No image available

$61,873
$245
69%
343$0❌❌✅Y / Y⭐️ 5 (8)
Modern Luxe w/ Garage: 10 min Downtown

No image available

$48,232
$191
69%
3450$150❌❌❌Y / Y⭐️ 5 (15)
Perfect Private Getaway Mins to Downtown Houston!

No image available

$25,381
$95
73%
332$0❌❌❌Y / Y⭐️ 4 (2)
Charming 3/2 Heights Home w/plunge pool near DWNTN

No image available

$26,250
$118
54%
322$120✅❌❌Y / Y⭐️ 5 (69)
Houston Heights Boho Getaway | Near Downtown

No image available

$60,082
$216
76%
33.51$0❌❌❌Y / Y⭐️ 5 (13)
10Min downtown Houston 3 story house 6Beds

No image available

$18,651
$104
49%
341$0❌❌✅Y / Y⭐️ 4.2 (22)
10Min to downtown / Newly built house 3 Beds

No image available

$23,449
$112
53%
331$80❌❌✅Y / Y⭐️ 4.7 (7)
Modern home in the Heights! Near airport, downtown

No image available

$70,138
$230
81%
341$160❌❌❌Y / Y⭐️ 5 (5)

property-location

216 Marathon St Houston, Texas, 77018

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Crystal

Owner at Emerald Property Managers

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

$39,348

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 50% occupancy.Projected nightly rate is $178/night at 57% occupancy.

Top 53% of comparables

Top 44% 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.

$38,703

Avg annual revenue

57%

Avg occupancy rate

$178

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

$45k

$80k

$115k

Sign up to see the data on 40 all comparables

$7,870

Profit

Revenue

$39,348

Cleaning

$5,735

Cohost commission

$7,870

Owner payout

$27,543

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

Property Overview

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

Lot size:

-

Year built:

-

Size:

1,420 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 1,420 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Detached, Off Street
  • Amenities: Dishwasher, Dryer, Freezer, Microwave, Oven, Refrigerator, Washer
  • Price per square foot: $223

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0640490010026
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $351,695
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $317,900


Schools

  • Elementary School: Kennedy Elementary School with 4/10 star rating
  • Middle School: Williams Middle School with 3/10 star rating
  • High School: Washington B T High School with 2/10 star rating