BNBCalc Short Term Rental Investment Analysis 2920 Bering Dr, Houston, TX, 77057

2 bed • 3 bath • 6 guests • $316,300

BNB

Calc

Annual Revenue

$32,974

Profit (Cash Flow)

-$6,329

Cap Rate

4.7%

Annual Revenue

$32,974

AirDNA projects $139/night at 63% occupancy ($31,984). Airbtics projects $148/night at 61% occupancy ($32,974). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 61% occupancy rate, $148 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,465	$28,117	$46,925	$72,866
Occupancy	50%	63%	71%	87%
Nightly Rate	$93	$117	$174	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious and stylish Airbnb home	$41,957	$175	64%	2	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (50)
Galleria spacious townhome	$58,547	$445	34%	2	2.5	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (6)
Elegant Galleria Condo \| Pool & Gym City Views	$29,505	$116	63%	2	2	2	$170	✅	❌	❌	Y / Y	⭐️ 4.5 (45)
1000 Mbps WIFI \| Modern 2 Bedroom	$27,843	$81	87%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
A quiet nest in the heart of Galleria	$38,008	$145	70%	2	2.5	6	$110	✅	❌	❌	Y / Y	⭐️ 5 (44)
Walk to Beach\|Pets Welcome\|Near Pleasure Pier\|Gril	$24,949	$147	41%	2	1	2	$185	❌	❌	✅	Y / Y	⭐️ 0 (0)
2 BR Galleria Condo	$21,643	$87	62%	2	2	2	$170	✅	❌	❌	Y / Y	⭐️ 4.5 (117)
Galleria Townhouse \| 2 King Bed Rooms & 2.5BA	$66,620	$220	80%	2	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (85)
1000 Mbps WIFI \| Stylish 2 Bedroom \| Galleria	$29,065	$94	80%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
2-Bedroom Townhouse in Galleria	$22,157	$150	39%	2	2	5	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Affordable Galleria Condo	$28,787	$102	70%	2	2	1	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Affordable Galleria Escape (HPLE)	$19,652	$83	57%	2	2	1	$170	✅	❌	❌	Y / Y	⭐️ 4.6 (10)
Spring Break Special	$16,608	$80	53%	2	2	1	$145	✅	❌	❌	Y / Y	⭐️ 4 (14)
Snowbird-friendly 2BR with patio, balcony, & W/D	$40,180	$200	50%	2	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (10)
Lovely comfort Uptown Condo for Houston trip.	$26,382	$106	68%	2	2	30	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Walking distance from the Galleria Area	$34,466	$129	73%	2	2	5	$0	✅	❌	✅	Y / Y	⭐️ 5 (72)
Brilliant in Galleria	$27,986	$84	88%	2	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (19)
5 Minutes From The Galleria \| 2BR/2BA \| Free Park	$26,044	$104	61%	2	2	1	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Lux Galleria Townhome W/ Rooftop	$33,795	$243	38%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (9)
Apartment in Downtown - Galleria	$25,032	$107	63%	2	2	1	$150	✅	❌	✅	N / Y	⭐️ 4 (1)
Budget Friendly \| Affordable Galleria Escape(HPLE)	$21,974	$69	71%	2	2	1	$140	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
The Beverly: 4-Story Galleria Area Home w/Rooftop!	$35,376	$271	32%	2	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
2BR Pop Art Paradise Galleria	$35,635	$169	56%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (9)
Budget Friendly \| Affordable Galleria Escape(HPLE)	$26,766	$95	64%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
2bed/2 bath for 6pax, Galleria, Parking, Pool&Gym	$34,158	$183	51%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Spacious 2BR Sleep 6, Galleria, River Oaks, Pool	$34,392	$174	54%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Lovely 2-bedroom Condo with 2 car Garage	$37,946	$108	96%	2	2.5	60	$100	❌	❌	✅	Y / Y	⭐️ 0 (2)
Luxe Malibu Estate Galleria	$35,685	$150	65%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Affordable Galleria Experience	$18,666	$100	51%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Quiet home in Galleria area	$27,691	$86	86%	2	2	6	$150	✅	❌	❌	Y / Y	⭐️ 5 (23)
Trendy Uptown Apartment/Galleria Area w/Pool View	$53,078	$170	82%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (61)
2BR/2BT Gallria Wonderful location 7	$51,115	$146	94%	2	2	7	$99	✅	❌	✅	Y / Y	⭐️ 5 (1)
Stylish 2 Bedroom Galleria Hideaway	$15,465	$65	65%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
Exquisite 2 Bedroom Galleria Escape+ Pool	$12,123	$92	36%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (50)
Perfect Galleria Experience	$18,977	$85	61%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Artsy Galleria Escape \| Galleria \| 2BD 2BA	$25,317	$100	67%	2	2	1	$165	✅	❌	❌	Y / Y	⭐️ 4 (3)
2BR/2BT UPTOWN GALLERIA	$39,434	$119	88%	2	2	3	$110	✅	❌	✅	Y / Y	⭐️ 5 (19)
Galleria Area Condo	$24,156	$200	33%	2	3	3	$0	✅	✅	✅	Y / Y	⭐️ 4.9 (81)

Return Metrics

-7.96% 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)	-$6,329	-$12,658	-$18,987	-$25,316	-$31,645	-$63,290	-$189,870
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$253,040	$253,040	$253,040	$253,040	$253,040	$253,040	$253,040
Down Payment	$63,260	$63,260	$63,260	$63,260	$63,260	$63,260	$63,260
Property Appreciation	$9,489	$19,262	$29,329	$39,698	$50,378	$108,780	$451,443
Total Return	$319,459	$322,904	$326,642	$330,682	$335,033	$361,790	$577,872

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.96%

Cap Rate

4.74%

Return on Investment

7.88%

2920 Bering Dr Houston, Texas, 77057

2 bed • 3 bath • 6 guests

Purchase Price

Est. $1,517/mo

Inquire about this property

Contact Agent

$316,300

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

-22

Airbnb Investor Score

-$6,329

Annual Profit

4.7%

Cap Rate

-8.0%

Cash on Cash

$32,974

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $139/night at 63% occupancy.Projected nightly rate is $148/night at 61% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$31,315

Avg annual revenue

61%

Avg occupancy rate

$148

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

$30k

$50k

$70k

-$6,329

Profit

Revenue

$32,974

Operating Expenses

$17,967

Operating Income

$15,008

Mortgage & Taxes

$21,337

Profit (Cash Flow)

-$6,329

$79,499

Cash Investment

Down Payment

$63,260

Renos & Furnishing

$6,750

Closing Costs

$9,489

Total

$79,499

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.96%

Cap Rate

4.74%

Return on Investment

7.88%

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

$15,012

Deductible property tax

$3,131

Your total deduction

$38,596

Your adjusted annual income

$150,000 - $38,596 = $111,404

Taxes on $111,404 (30%)

$33,421

Your old tax bill

$45,000

Your new tax bill

$33,421

Estimated tax savings

$11,579

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:

Year built:

1981

Size:

1,529 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Natural Gas, Fireplace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 2

Lot size: -

Building area: 1,529 sqft

Garage: No

Heating: Natural gas, fireplace

Pool: No

Fireplaces: -

Basement: No

Cooling: Electric, Ceiling Fan

View: -

Parking: Attached, Covered

Amenities: Dishwasher, Disposal, Microwave, Refrigerator, Washer

Price per square foot: $206

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0731880000264

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $280,739

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $316,300

Schools

Elementary School: School at St. George Place with 8/10 star rating
Middle School: Tanglewood Middle with 5/10 star rating
High School: Lee High School with 2/10 star rating