BNBCalc Short Term Rental Rental Arbitrage Analysis 3000 Sage Rd, Houston, TX 77056, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$33,617

Profit (Cash Flow)

-$4,725

Cash on Cash Return

-55.7%

Annual Revenue

$33,617

AirDNA projects $156/night at 59% occupancy ($33,617).

BNB Calc projects a 59% occupancy rate, $156 rate per night.

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

Return Metrics

-55.71% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,725	-$9,450	-$14,175	-$18,900	-$23,625	-$47,251	-$141,754
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	-$4,725	-$9,450	-$14,175	-$18,900	-$23,625	-$47,251	-$141,754

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-55.71%

Payback Period Days

Return on Investment

-55.71%

3000 Sage Rd Houston, Texas, 77056-6433

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$33,617

Annual Revenue

Projected nightly rate is $156/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,725

Profit

Revenue

$33,617

Operating Expenses

$15,770

Operating Income

$17,847

Net Effective Rent

$22,572

Profit (Cash Flow)

-$4,725

$8,481

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$1,981

Total

$8,481

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-55.71%

Payback Period Days