BNBCalc Short Term Rental Rental Arbitrage Analysis 3236 Winbern St, Houston, TX 77004, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Report by:

xia.ventures212@gmail.com

Annual Revenue

$70,828

Profit (Cash Flow)

$30,120

Cash on Cash Return

242.9%

Annual Revenue

$70,828

AirDNA projects $303/night at 64% occupancy ($70,828).

BNB Calc projects a 64% occupancy rate, $303 rate per night.

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

Return Metrics

242.9% 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)	$30,120	$60,240	$90,361	$120,481	$150,602	$301,204	$903,613
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	$30,120	$60,240	$90,361	$120,481	$150,602	$301,204	$903,613

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

242.9%

Payback Period Days

150

Return on Investment

242.9%

3236 Winbern St Houston, Texas, 77004-4651

4 bed • 2.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$70,828

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,120

Profit

Revenue

$70,828

Operating Expenses

$20,608

Operating Income

$50,220

Net Effective Rent

$20,100

Profit (Cash Flow)

$30,120

$12,400

Cash Investment

Renos & Furnishing

$10,625

Setup Costs

$1,775

Total

$12,400

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

242.9%

Payback Period Days

150