BNBCalc Short Term Rental Rental Arbitrage Analysis 2201 Naomi St, Houston, TX, 77054

2 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,078

Profit (Cash Flow)

-$15,832

Cash on Cash Return

-235.4%

Annual Revenue

$30,078

AirDNA projects $160/night at 84% occupancy ($49,088). Airbtics projects $135/night at 61% occupancy ($30,077). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 61% occupancy rate, $135 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,266	$27,892	$38,266	$59,818
Occupancy	46%	63%	74%	80%
Nightly Rate	$100	$117	$136	$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 Bdroom Escape \|Mins to downtwn/medcntrCozy Patio	$25,341	$85	73%	2	2	3	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (39)
Discounted Gorgeous NRG 2 BR Condo King Bed	$33,836	$110	79%	2	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (69)
Cozy Condo near NRG/Med Center	$34,007	$107	84%	2	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (25)
The Cozy Cambridge Retreat.	$26,689	$103	64%	2	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (12)
Houston Rental in Gated Community w/ Pool Access!	$26,389	$103	70%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Spacious luxury Apt. Near MED-CTR/DWNTWN/GALLERIA	$22,878	$93	63%	2	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (105)
Alekay’s HomeAway	$11,873	$104	30%	2	1.5	1	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (15)
Charming & Central: Elegant 2BR Near Med CTR/NRG!	$24,029	$99	59%	2	1	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (37)
Relax and Unwind: Serene 2BD near NRG/ Med Center!	$15,787	$84	47%	2	1	1	$60	✅	❌	✅	Y / Y	⭐️ 5 (18)
NRG Stadium (5 mins) Medical Center-Cozy Condo	$30,134	$135	57%	2	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (29)
DT\|NRG\|Zoo\| Museums\|2BR\|2KgBds\|	$14,459	$96	39%	2	1	90	$49	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
2-bedroom Condo, Texas Medical Center/NRG/MD ANDRS	$18,578	$127	39%	2	1	3	$169	✅	❌	❌	Y / Y	⭐️ 4.5 (16)
A Peaceful Escape	$38,215	$129	79%	2	2	2	$85	✅	❌	❌	Y / Y	⭐️ 5 (45)
Uniquely appointed Houston stay	$24,851	$97	70%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Walk to NRG! Two Bedroom Townhome Near Med Center	$74,150	$464	43%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Cozy 2BR/1.5Bath Condo near Medical Center & NRG	$27,910	$101	71%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Lovely 2BR townhome in Texas Medical Center/NRG.	$36,711	$105	92%	2	2	5	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (16)
Centrally located condo W/ Parking & WIFI	$26,210	$91	77%	2	2	2	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (63)
Modern, Spacious, Walk-in Shower 2br 2ba Near NRG	$41,422	$145	73%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (5)
Modern\| WalkTo NRG\| 5mDrive to MedCenter\| LongTerm	$73,548	$257	77%	2	2.5	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (33)
2Bed 1Bath Medical Center NRG	$15,748	$95	44%	2	1	2	$20	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Prime Houston Location– Walk to NRG Stadium & More	$31,304	$151	55%	2	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (3)
The Cowboy Palace	$34,870	$132	70%	2	2	3	$110	✅	❌	✅	Y / Y	⭐️ 4.9 (12)
Texas Medical Center, Herman Park, NRG Center	$44,083	$196	60%	2	2	5	$130	✅	❌	✅	Y / Y	⭐️ 4.5 (19)
Cozy townhome right by NRG	$27,980	$92	77%	2	1.5	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
NRG Stadium Texas Medical Center	$28,966	$128	57%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (11)
Entire Condo in Medical Center!	$31,914	$109	80%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Centrally Located Tx Medical Center - Walk to Nrg!	$24,931	$178	30%	2	3	1	$211	❌	❌	✅	Y / Y	⭐️ 5 (2)
Med Center Retreat \|NRG\|Museum District	$36,600	$100	100%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
Iconic 46\| Stylish \| Virgil Inspo \| HOU \|Sleeps 5	$38,253	$127	73%	2	2	2	$120	✅	✅	❌	Y / Y	⭐️ 4.7 (6)
Boho-Style Townhome\|Texas Medical Center/ Rice Uni	$33,515	$140	64%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (3)
NRG & Texas Medical Center 2bed/2bath Condo	$32,483	$125	71%	2	2	30	$100	✅	❌	❌	Y / Y	⭐️ 5 (35)
Well Appointed Home Minutes From Everything	$22,030	$105	56%	2	2	15	$70	✅	❌	✅	Y / Y	⭐️ 5 (23)
Walk to NRG\|Free parking\|Safe\|Heart of Med Center	$23,644	$190	34%	2	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
MD Anderson King Bed 3 Minutes	$31,914	$218	40%	2	2	1	$0	✅	❌	✅	Y / N	⭐️ 4.5 (5)
Texas Medical Center 2bed/2bath Condo	$26,851	$131	56%	2	2	30	$100	✅	✅	❌	Y / Y	⭐️ 5 (20)
Spacious apt with great location	$28,592	$124	63%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (6)
Texas Medical Center Cozy Stay	$11,685	$103	31%	2	2	2	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
Texas Medical Center Southern Charm Retreat!!!	$40,444	$130	85%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-235.42% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$15,832	-$31,664	-$47,496	-$63,329	-$79,161	-$158,322	-$474,968
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	-$15,832	-$31,664	-$47,496	-$63,329	-$79,161	-$158,322	-$474,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-235.42%

Payback Period Days

Return on Investment

-235.42%

2201 Naomi St Houston, Texas, 77054

2 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$30,078

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $160/night at 84% occupancy ($49,088.79). Airbtics projects $135/night at 61% occupancy ($30,077).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$30,273

Avg annual revenue

61%

Avg occupancy rate

$135

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

$10k

$30k

$55k

$75k

-$15,832

Profit

Revenue

$30,078

Operating Expenses

$15,910

Operating Income

$14,168

Net Effective Rent

$30,000

Profit (Cash Flow)

-$15,832

$6,725

Cash Investment

Renos & Furnishing

$6,625

Setup Costs

$100

Total

$6,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-235.42%

Payback Period Days