BNBCalc Short Term Rental Rental Arbitrage Analysis 2605 Brailsfort St, Houston, TX 77004, USA

3 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$72,099

Profit (Cash Flow)

$16,526

Cash on Cash Return

139.2%

Annual Revenue

$72,099

AirDNA projects $329/night at 47% occupancy ($56,477).

BNB Calc projects a 60% occupancy rate, $329 rate per night.

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

Return Metrics

139.16% 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)	$16,526	$33,052	$49,578	$66,105	$82,631	$165,262	$495,788
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	$16,526	$33,052	$49,578	$66,105	$82,631	$165,262	$495,788

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

139.16%

Payback Period Days

262

Return on Investment

139.16%

2605 Brailsfort St Houston, Texas, 77004-1833

3 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$72,099

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,526

Profit

Revenue

$72,099

Operating Expenses

$20,773

Operating Income

$51,326

Net Effective Rent

$34,800

Profit (Cash Flow)

$16,526

$11,875

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$3,000

Total

$11,875

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

139.16%

Payback Period Days

262