Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2424 Capitol St, Houston, TX, 77003

1 bed • 1 bath • 1 guests • $1,200

BNB

Calc

Annual Revenue

$28,306

Profit (Cash Flow)

$10,866

Cap Rate

912.2%

Annual Revenue

$28,306

AirDNA projects $118/night at 61% occupancy ($26,290). Airbtics projects $125/night at 62% occupancy ($28,306). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 62% occupancy rate, $125 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,004$28,071$38,947$52,495
Occupancy52%61%75%89%
Nightly Rate$108$120$136$154

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$41,845
$121
89%
111$90✅❌❌Y / Y⭐️ 4.9 (41)
$32,309
$88
91%
111$75✅✅✅Y / Y⭐️ 4.8 (186)
$40,530
$157
67%
111$75✅✅❌Y / Y⭐️ 5 (88)
$17,705
$47
96%
111$27❌❌❌N / Y⭐️ 5 (476)
$39,388
$133
78%
111$70❌❌❌Y / Y⭐️ 5 (104)
$34,571
$130
69%
111$65✅✅❌Y / Y⭐️ 5 (20)
$26,573
$136
52%
112$69✅✅❌Y / Y⭐️ 4.8 (50)
$36,006
$129
73%
113$60✅✅❌Y / Y⭐️ 4.9 (34)
$30,648
$82
97%
111$80✅❌✅Y / Y⭐️ 4.8 (87)
$23,662
$100
60%
112$100✅✅✅Y / Y⭐️ 4.8 (83)
$27,815
$126
56%
112$95✅❌✅Y / Y⭐️ 5 (21)
$28,986
$136
53%
111$75✅✅❌Y / Y⭐️ 4.6 (20)
$32,809
$100
88%
112$75✅✅❌Y / Y⭐️ 4.8 (31)
$26,488
$109
59%
112$95✅❌❌Y / Y⭐️ 4.8 (27)
$21,568
$107
50%
111$110✅✅❌Y / Y⭐️ 5 (20)
$39,802
$145
75%
111$0✅❌❌Y / Y⭐️ 5 (27)
$23,219
$122
52%
111$0✅✅❌Y / Y⭐️ 5 (12)
$29,225
$122
65%
111$117✅❌❌Y / Y⭐️ 5 (8)
$24,774
$111
56%
111$92✅✅❌Y / Y⭐️ 4.8 (25)
$32,463
$138
62%
112$69✅✅❌Y / Y⭐️ 4.5 (20)
$23,222
$118
53%
112$69✅❌✅Y / Y⭐️ 4.8 (22)
$50,867
$208
66%
1128$129❌❌❌Y / Y⭐️ 5 (27)
$19,555
$137
39%
112$0✅❌❌Y / Y⭐️ 5 (5)
$24,783
$111
61%
113$0✅❌❌Y / Y⭐️ 0 (2)
$42,311
$136
85%
111$0✅❌❌Y / Y⭐️ 5 (29)
$43,399
$154
77%
111$0✅❌✅Y / Y⭐️ 0 (0)
$14,845
$104
39%
113$0✅❌❌Y / Y⭐️ 4.5 (6)
$29,885
$115
71%
111$0❌❌✅Y / Y⭐️ 0 (22)
$22,500
$106
58%
112$0✅❌✅Y / Y⭐️ 0 (0)
$33,842
$119
72%
112$95✅❌❌Y / Y⭐️ 4.5 (5)
$49,673
$261
52%
11.51$0❌❌✅Y / Y⭐️ 5 (4)
$27,257
$76
98%
1130$75❌❌❌Y / Y⭐️ 5 (4)
$34,366
$110
81%
113$115✅✅❌Y / Y⭐️ 5 (2)
$27,174
$116
64%
1228$125❌❌❌Y / Y⭐️ 4.9 (126)
$16,060
$107
41%
111$0✅❌❌Y / N⭐️ 3 (3)
$14,734
$115
35%
111$0✅❌❌Y / Y⭐️ 5 (1)
$16,690
$116
36%
113$115✅✅❌Y / N⭐️ 0 (0)

Return Metrics

240.07% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,865$21,731$32,596$43,462$54,328$108,656$325,968
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$960$960$960$960$960$960$960
Down Payment$240$240$240$240$240$240$240
Property Appreciation$36$73$111$150$191$412$1,712
Total Return$12,101$23,004$33,908$44,813$55,719$110,268$328,881

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

240.07%

Cap Rate

912.21%

Return on Investment

241.12%

property-location

2424 Capitol St Houston, Texas, 77003

1 bed • 1 bath • 1 guests

Est. $6/mo

Agent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

8770

Airbnb Investor Score

$10,865

Annual Profit

912.2%

Cap Rate

240.1%

Cash on Cash

$28,306

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $118/night at 61% occupancy ($26,290.26). Airbtics projects $125/night at 62% occupancy ($28,306).

Top 48% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$28,995

Avg annual revenue

62%

Avg occupancy rate

$125

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

$15k

$25k

$40k

$50k

Sign up to see the data on 40 all comparables

$10,866

Profit

Revenue

$28,306

Operating Expenses

$17,360

Operating Income

$10,947

Mortgage & Taxes

$81

Profit (Cash Flow)

$10,866

$4,526

Cash Investment

Down Payment

$240

Renos & Furnishing

$4,250

Closing Costs

$36

Total

$4,526

DSCR Ratio

Strong

135.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

240.07%

Cap Rate

912.21%

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

$57

Deductible property tax

$12

Your total deduction

-$10,160

Your adjusted annual income

$150,000 - -$10,160 = $160,160

Taxes on $160,160 (30%)

$48,048

Your old tax bill

$45,000

Your new tax bill

$48,048

Estimated tax savings

-$3,048

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