BNBCalc Short Term Rental Investment Analysis 2315 Briley St, Houston, TX, 77004

1 bed • 1 bath • 1 guests • $66,377

BNB

Calc

Annual Revenue

$19,383

Profit (Cash Flow)

-$1,294

Cap Rate

4.8%

Annual Revenue

$19,383

AirDNA projects $57/night at 63% occupancy ($13,115). Airbtics projects $87/night at 61% occupancy ($19,383). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 61% occupancy rate, $87 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,072	$20,150	$30,515	$41,578
Occupancy	47%	60%	76%	85%
Nightly Rate	$67	$87	$104	$126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cactus-Themed Efficiency Apartment in Houston!	$11,721	$49	62%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (206)
Houston Private Suite Located Near Downtown	$20,374	$75	71%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 5 (84)
Private Suite in EADO * Great Location!	$21,760	$64	90%	1	1	2	$25	❌	❌	❌	N / Y	⭐️ 5 (325)
Hutchins Suite near Downtown Houston	$23,790	$65	100%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (113)
Clay Studio in the heart of EADO	$27,670	$126	60%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (103)
The O’Four Lofts - Grayscale Lux	$36,100	$115	76%	1	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (101)
Hidden Gem\|TSU\|NRG\| Med Ctr	$15,990	$68	58%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Cozy 1 Bed\|Downtown\|Night Life\|UH\|MED\|Museum\|NRG	$36,340	$108	86%	1	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (68)
1 BR “Smart Loft” in Midtown with skyline view!	$22,918	$138	42%	1	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (88)
Cozy Fully Stocked Hideaway Parking/Gated Central	$21,230	$86	61%	1	1	1	$88	❌	❌	❌	Y / Y	⭐️ 5 (107)
Central 1 Bed\|NightLife\|UH\|Downtown\|Museum\|MED\|NRG	$31,080	$102	76%	1	1	1	$90	❌	❌	✅	N / Y	⭐️ 4.5 (43)
Cozy & Comfy Gem! TSU\| UH\| NRG	$19,066	$76	64%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Downtown Houston Beautiful Property Great Location	$28,875	$90	80%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 5 (100)
Chic Retreat , 1b apt: NYE , Dwntn, UH,Toyota Cntr	$23,106	$102	58%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (36)
Private Suite in East Downtown Houston, TX	$9,628	$66	37%	1	1	2	$40	❌	❌	❌	N / N	⭐️ 5 (42)
Unique A-frame Tiny House in Houston Central	$27,219	$111	67%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (104)
Leeland Flat - walk to Toyota ctr, Conv ctr, Dwntn	$20,431	$131	41%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (89)
Flower Room 1Bd Apt , Afrotech , NRG,UH, TSU,	$22,504	$108	54%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (29)
Vintage Getaway 1Bd apt,New Years Eve , TSU,	$28,381	$126	58%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (30)
H-Town Vybes: Kingbed/Mdctr/NRG/texans, Dwtn	$17,364	$83	53%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (15)
Leeland Loft - walk to Toyota ctr, Conv ctr, Dwntn	$25,325	$153	44%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (12)
Midtown Retreat \| Condo in Houston	$18,400	$97	45%	1	1.5	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (10)
Music Room:Eado, UH,NRG, TSU, downtown	$22,313	$92	61%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (23)
Urban Temple: Mid-Town Getaway	$16,748	$88	52%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Longhorn Efficiency Apt. with TV near Downtown!	$13,760	$43	85%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (362)
Stylish 1bed in Midtown/Medical Center -Ancona	$14,548	$75	53%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (18)
Stylish 1bed in Midtown/Medical Center-Perugia	$14,958	$67	61%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Stylish 1 bed in Midtown/Medical Center - Verona	$13,384	$69	53%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (11)
Comfort Near EADO & Med Center	$30,957	$88	89%	1	1	2	$114	❌	❌	❌	Y / Y	⭐️ 5 (58)
Renovated Downtown 1 BDR w/Queen Bed w/Parking	$10,776	$64	46%	1	1	14	$0	❌	❌	❌	N / N	⭐️ 0 (2)
10 minutes from Downtown!	$9,281	$72	32%	1	1	2	$80	❌	❌	❌	N / N	⭐️ 4.5 (7)
Golden Vybes 1 bd: Marathon/Dwntn/UH /Eado/	$18,505	$92	48%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Lovely 1 - Bedroom APT w/ Queen Bed & Bath	$10,762	$35	84%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (2)
Charming 1 - Bedroom APT w/ Queen Bed & Bath	$14,932	$48	85%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (2)
80's & 90s Retro/Dwntn, Texans, Afrotech,	$30,360	$103	78%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (18)
1BR Q\| Sofa bed Q/DWNtWN\|Med Center \|Midtown	$22,692	$100	62%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
The Downtown Nook: A Cozy Urban Escape	$34,432	$112	84%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Small, gated, community	$10,665	$63	45%	1	1	7	$125	❌	❌	❌	N / Y	⭐️ 0 (0)

Return Metrics

-6.62% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,293	-$2,587	-$3,881	-$5,175	-$6,469	-$12,939	-$38,818
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$53,101	$53,101	$53,101	$53,101	$53,101	$53,101	$53,101
Down Payment	$13,275	$13,275	$13,275	$13,275	$13,275	$13,275	$13,275
Property Appreciation	$1,991	$4,042	$6,154	$8,330	$10,572	$22,828	$94,737
Total Return	$67,074	$67,831	$68,650	$69,532	$70,479	$76,265	$122,296

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.62%

Cap Rate

4.79%

Return on Investment

6.91%

2315 Briley St Houston, Texas, 77004

1 bed • 1 bath • 1 guests

Purchase Price

Est. $318/mo

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

-18

Airbnb Investor Score

-$1,293

Annual Profit

4.8%

Cap Rate

-6.6%

Cash on Cash

$19,383

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $57/night at 63% occupancy.Projected nightly rate is $87/night at 61% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$20,378

Avg annual revenue

61%

Avg occupancy rate

$87

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

$5k

$15k

$25k

$35k

-$1,294

Profit

Revenue

$19,383

Operating Expenses

$16,200

Operating Income

$3,184

Mortgage & Taxes

$4,478

Profit (Cash Flow)

-$1,294

$19,517

Cash Investment

Down Payment

$13,275

Renos & Furnishing

$4,250

Closing Costs

$1,991

Total

$19,517

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.62%

Cap Rate

4.79%

Return on Investment

6.91%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$3,150

Deductible property tax

$657

Your total deduction

$8,456

Your adjusted annual income

$150,000 - $8,456 = $141,544

Taxes on $141,544 (30%)

$42,463

Your old tax bill

$45,000

Your new tax bill

$42,463

Estimated tax savings

$2,537

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

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

Lot size:

1,916 sqft

Year built:

Size:

Type:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: 1,916 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1427280010001

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $66,377

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Blackshear Elementary School with 2/10 star rating
Middle School: Cullen Middle School with 1/10 star rating
High School: Yates High School with 2/10 star rating