BNBCalc Short Term Rental Rental Arbitrage Analysis 2205 Commonwealth St, Houston, TX 77006, USA

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$90,398

Profit (Cash Flow)

$27,646

Cash on Cash Return

192.0%

Annual Revenue

$90,398

AirDNA projects $375/night at 66% occupancy ($90,397).

BNB Calc projects a 66% occupancy rate, $375 rate per night.

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

Return Metrics

191.98% 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)	$27,646	$55,292	$82,938	$110,584	$138,230	$276,461	$829,384
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	$27,646	$55,292	$82,938	$110,584	$138,230	$276,461	$829,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

191.98%

Payback Period Days

190

Return on Investment

191.98%

2205 Commonwealth St Houston, Texas, 77006-1807

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$90,398

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,646

Profit

Revenue

$90,398

Operating Expenses

$23,152

Operating Income

$67,246

Net Effective Rent

$39,600

Profit (Cash Flow)

$27,646

$14,400

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$3,400

Total

$14,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

191.98%

Payback Period Days

190