BNBCalc Short Term Rental Rental Arbitrage Analysis 3007 Preston St b, Houston, TX 77003

3 bed • 4 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$59,487

Profit (Cash Flow)

-$1,586

Cash on Cash Return

-17.4%

Annual Revenue

$59,487

AirDNA projects $266/night at 59% occupancy ($57,321). Airbtics projects $212/night at 60% occupancy ($46,459). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $267 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,672	$38,659	$71,611	$121,122
Occupancy	50%	62%	70%	80%
Nightly Rate	$144	$161	$267	$399

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The EaDo Wonderland w/ Heated Pool!	$30,682	$147	51%	3	3	2	$215	✅	❌	❌	Y / Y	⭐️ 4.8 (147)
Cozy Central East Downtown Home, Sleeps 12!	$38,964	$160	65%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (98)
3BR Home Sleeps 8 near Med Ctr/Pet/EV/Free Parking	$23,832	$137	44%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (5)
Modern & Comfy ~ 5* Location ~ King Bed ~ Parking!	$43,404	$142	78%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
Cloud 9 Super-Luxe at East Downtown	$125,026	$427	80%	3	3	1	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (13)
Modern TownHome w/King Bed in DT	$36,014	$152	64%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (48)
Charming Home @ Art District	$33,299	$145	59%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Downtown Delight: 3BDR Gateway	$27,157	$84	80%	3	2	4	$135	❌	❌	✅	Y / Y	⭐️ 4.6 (29)
Modern Mood Townhouse \| East Downtown	$35,948	$279	33%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
Large Home/EADO living/Family or Friends Getaway!	$27,851	$133	51%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
Davio's Downtown 3 Bedrooms, 4-1/2 Baths	$93,899	$316	77%	3	0	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
New Luxury Downtown Townhouse	$44,922	$146	81%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Dtwn Houston Home Near Stadiums: WFH Friendly!	$52,930	$177	73%	3	3	3	$155	❌	✅	✅	Y / Y	⭐️ 4.2 (7)
3bedroom near downtown conventioncenter/Mmaid/UofH	$34,466	$131	64%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
Away from home @ EADO Houston	$28,060	$154	47%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (3)
DripHouse\|3 Story\|DesignerTheme \|"Best of HOU"	$28,114	$104	69%	3	4	2	$185	❌	❌	✅	Y / Y	⭐️ 4.7 (70)
TheNeonJungle\|HOU-Experience\|12guests\|8Beds	$28,582	$97	76%	3	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Skyline View w/Private Rooftop - Centrally Located	$116,808	$403	78%	3	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (80)
25% Discount Freshly Renovated 3 BR EaDo Home	$48,649	$199	59%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
The Heights @ Eado l Pool Table l Garage l	$44,909	$186	64%	3	1	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (15)
Beautiful Privately Gated Home Downtown Houston	$44,676	$306	39%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (3)
Downtown Houston Townhome w/ Balcony + Yard!	$58,006	$227	61%	3	4	3	$191	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Modern East Downtown Houston comfy 3Bdr Unit B2	$27,931	$148	50%	3	2	4	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Downtown Houston - Get Cozy at The Nest!	$29,379	$147	47%	3	4	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Cozy+Spacious 3Story Home- Eado- Monthly Discounts	$73,077	$399	49%	3	3	2	$189	❌	✅	❌	Y / Y	⭐️ 5 (20)
Downtown Oasis Retreat \| Vibrant & Convenient	$29,480	$111	63%	3	4	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Stay In Style \|Min to Downtown\| 5 Beds \|W/ Balcony	$36,235	$157	59%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
111 Eado Metallic Dream! Stadium, MedCenter 3BR!	$22,384	$158	33%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
EaDo Crossings \| EPIQUEStays \| Minute Maid Park	$88,994	$536	44%	3	4	30	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Harrisburg House \| Rooftop Patio \| Downtown HTX	$48,954	$195	64%	3	4	2	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Eado Rooftop\|Yard\|Astros Stadium\|Downtown Houston	$49,437	$182	67%	3	4	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (113)
Spacious 3BR EaDO: 2-Min Walk to Bars, Restaurants	$26,630	$124	56%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Haus of Colours \| EPIQUEStays \| 7 beds \| GRB	$90,681	$487	50%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (164)
Designer: WonderHaus - Epic View! - Prime location	$69,654	$266	68%	3	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (70)
3-Story Downtown Houston Safe Haven	$90,966	$289	86%	3	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
EaDo Casa Azul	$54,140	$215	66%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (56)
Entire Home in East Downtown!	$51,204	$163	83%	3	4	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Calming Luxury Oasis \| Downtown Houston Sleeps 8	$29,295	$137	53%	3	4	3	$225	✅	❌	❌	Y / Y	⭐️ 4.9 (64)
2200 sq ft, free parking and rooftop patio	$50,890	$249	51%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (60)

Return Metrics

-17.42% 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)	-$1,586	-$3,172	-$4,758	-$6,344	-$7,930	-$15,860	-$47,581
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	-$1,586	-$3,172	-$4,758	-$6,344	-$7,930	-$15,860	-$47,581

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.42%

Payback Period Days

Return on Investment

-17.42%

3007 Preston St Houston, Texas, 77003

3 bed • 4 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$59,487

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 59% occupancy.Projected nightly rate is $212/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,627

Avg annual revenue

60%

Avg occupancy rate

$212

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

$20k

$55k

$90k

$125k

-$1,586

Profit

Revenue

$59,487

Operating Expenses

$19,733

Operating Income

$39,754

Net Effective Rent

$41,340

Profit (Cash Flow)

-$1,586

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-17.42%

Payback Period Days