property-location

225 Capetown Way Montgomery, Texas

3 bed • 2 bath • 9 guests

Purchase Price

Est. $NaN/mo

$548,200

Zestimate

$73,451

Annual Revenue

Top 5% of comparables

Top 22% of comparables


Seasonality

Sign up to view the full seasonality chart

48

Airbnb Comparables

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

$33,676

Avg rev

33%

Avg occ

$248

Avg rate

Comparable filters

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 48 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

10.07%

Cap Rate

8.82%

Profit (Cummulative)

$11,840

$5,590

$8,500

$17,070

$2,204

Total Gain

$36,703

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.