BNBCalc Short Term Rental Rental Arbitrage Analysis 3210 Oakdale St, Houston, TX 77004, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$49,801

Profit (Cash Flow)

$7,987

Cash on Cash Return

63.4%

Annual Revenue

$49,801

AirDNA projects $303/night at 45% occupancy ($49,801).

BNB Calc projects a 45% occupancy rate, $303 rate per night.

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

Return Metrics

63.41% 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)	$7,986	$15,973	$23,960	$31,947	$39,934	$79,868	$239,606
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	$7,986	$15,973	$23,960	$31,947	$39,934	$79,868	$239,606

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.41%

Payback Period Days

575

Return on Investment

63.41%

3210 Oakdale St Houston, Texas, 77004-7828

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

💵 You have a coupon! Get 10% off your subscription for life!

$49,801

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,987

Profit

Revenue

$49,801

Operating Expenses

$17,874

Operating Income

$31,927

Net Effective Rent

$23,940

Profit (Cash Flow)

$7,987

$12,595

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$2,095

Total

$12,595

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

63.41%

Payback Period Days

575