BNBCalc Short Term Rental Cohost Analysis 2303 Louisiana St, Houston, TX, 77006

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Owner income

$26,899

Per year

This Airbnb could earn an additional

$1,222

Per month vs a Long-Term Rental

Annual Revenue range

$36,622 - $97,325

Annual Revenue

$38,427

AirDNA projects $164/night at 64% occupancy ($38,336). Airbtics projects $167/night at 63% occupancy ($38,427). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,299	$36,622	$59,748	$97,325
Occupancy	53%	60%	74%	86%
Nightly Rate	$114	$157	$210	$298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Midtown 2BD – Parking + Fast WiFi	$23,009	$96	52%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (68)
Local Vibe Walking Distance to Midtown Restaurants	$29,908	$99	76%	2	2.5	1	$139	❌	❌	❌	Y / Y	⭐️ 5 (157)
2BD/2BA APT Rolls-Royce Inspired in Downtown	$32,262	$90	94%	2	2	1	$35	✅	✅	❌	Y / Y	⭐️ 5 (307)
Lovely Luxury 2 BR OASIS in Midtown/Downtown	$59,555	$180	86%	2	2	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (247)
2B/2BA FREE Parking! KingBeds! Pool! Downtown!	$22,422	$56	99%	2	2	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (146)
H-Town's Hottest Retreat	$43,619	$157	72%	2	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (19)
DowntownView!\|Near NRG StadlHuge3FLOOR/2CarGarag/	$65,300	$326	53%	2	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (21)
Downtown View\|Huge\|2BRD\|Walkable\|Major attractions	$62,456	$307	53%	2	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (20)
Downtown Stylish Apartment w/ Firepit Patio & Pool	$52,438	$160	85%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (91)
Modern Bright Midtown 2-BD - Parking + Fast Wi-fi!	$29,607	$119	55%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (65)
Downtown Luxury Oasis / Parking , Amazing Pool	$51,694	$218	61%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (24)
Gorgeous Midtown 2-BD - Free Parking + Fast Wi-Fi!	$21,587	$92	55%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Amazing Montrose 2BR Apartment	$22,627	$124	48%	2	2	2	$60	❌	❌	❌	Y / N	⭐️ 5 (244)
Montrose Walk To 50+ Restaurants 1Mile 2 Downtown	$35,044	$126	68%	2	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (29)
Modern 2BR APT in Midtown w/view	$27,008	$157	47%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (29)
Downtown Houston Apt. Pool/Gym 2bedroom/2fullbath	$35,407	$158	60%	2	1	3	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (15)
Cozy 2bedroom loft with downtown view	$41,661	$141	80%	2	2	2	$52	✅	✅	❌	Y / Y	⭐️ 4.5 (17)
Downtown Top Floor 2 Bedroom	$29,811	$227	35%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
High-rise w/Skyview Downtown	$92,317	$420	58%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (28)
111 The Skyline View \| Midtown, MedCenter, 2BR+1!	$21,251	$79	59%	2	3.5	1	$180	❌	❌	✅	Y / Y	⭐️ 0 (2)
Midtown Getaway	$42,370	$162	69%	2	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (9)
Modern living in Midtown \| Pool \| Gym \| Games \|	$48,652	$211	63%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Luxury Condo in Downtown Houston	$27,123	$192	37%	2	2	2	$70	✅	❌	✅	Y / Y	⭐️ 4.8 (7)
Fresh Air! Modern downtown Apartment W/pool	$44,826	$195	60%	2	2	1	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (26)
The Corner of Happiness.	$31,927	$122	66%	2	2	1	$115	✅	❌	✅	Y / Y	⭐️ 4.7 (21)
Houston Montrose Home: Walk to Bars & Restaurants!	$34,428	$138	63%	2	1	2	$114	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Downtown 2-Story Condo	$15,329	$98	36%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Montrose Gated Parking Walk 2 Restaurants Sleeps10	$33,419	$126	64%	2	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (24)
Jr Penthouse @ Toyota Center	$63,343	$300	56%	2	3	1	$75	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
111 Duke's Montrose Manor A \| Downtown, Med Center	$12,837	$39	69%	2	1	1	$104	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Montrose Two Bedroom Apartment #10	$33,698	$99	93%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (117)
Houston's Hottest Highrise w/ Pool, Gym & Views	$90,041	$298	79%	2	2.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (31)
Midtown Casa	$52,473	$243	59%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
2 BR Elegant Condo near Downtown Houston	$32,030	$200	41%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Blue Dog House \| Walk to DTWN \| FAST Wi-Fi	$36,695	$120	80%	2	1	3	$115	❌	❌	✅	Y / Y	⭐️ 5 (191)
! Cozy MidTown apartment !	$27,924	$82	86%	2	2	1	$90	✅	❌	❌	Y / Y	⭐️ 5 (20)
3 story private home Midtown & steps from Downtown	$45,347	$210	59%	2	2	28	$150	❌	❌	✅	Y / Y	⭐️ 5 (7)
Downtown, Pool, Fast WiFi, Parking, Walk to Dining	$33,313	$123	74%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
100+ Books \| A Night In The Library \| 2 BR	$48,831	$244	53%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (74)

2303 Louisiana St Houston, Texas, 77006

2 bed • 2 bath • 4 guests

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$38,427

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $164/night at 64% occupancy.Projected nightly rate is $167/night at 63% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$39,279

Avg annual revenue

63%

Avg occupancy rate

$167

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

$40k

$65k

$95k

$7,685

Profit

Revenue

$38,427

Cleaning

$5,643

Cohost commission

$7,685

Owner payout

$26,899

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

Year built:

1999

Size:

660 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: 3

Lot size: -

Building area: 660 sqft

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Other, Central Air, Ceiling Fan

View: City View

Parking: Detached, Garage

Amenities: Dishwasher, Dryer, Garbage Disposal, Microwave, Refrigerator, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Lamar High School with 6/10 star rating