Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3344 Francis St, Houston, TX 77004

3 bed • 3 bath • 9 guests • $354,000

BNB

Calc

Annual Revenue

$54,535

Profit (Cash Flow)

$30,260

Cap Rate

9.5%

Annual Revenue

$54,535

AirDNA projects $252/night at 46% occupancy ($42,339). Airbtics projects $207/night at 54% occupancy ($40,826). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $237 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,533$40,591$58,032$76,779
Occupancy47%53%63%73%
Nightly Rate$169$195$237$272

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$31,686
$272
30%
32.52$165❌❌❌Y / Y⭐️ 5 (42)
$43,627
$247
44%
32.51$175❌✅❌Y / Y⭐️ 5 (47)
$39,295
$163
60%
32.51$250❌❌✅Y / Y⭐️ 5 (88)
$41,047
$190
55%
33.52$200❌❌❌Y / Y⭐️ 5 (41)
$38,536
$127
80%
33.51$135❌❌❌Y / Y⭐️ 5 (73)
$37,500
$189
52%
321$90❌❌❌Y / Y⭐️ 5 (98)
$39,737
$196
54%
33.53$200❌❌❌Y / Y⭐️ 5 (29)
$50,313
$343
39%
33.52$150❌❌❌Y / Y⭐️ 5 (29)
$46,660
$212
56%
33.52$200❌✅❌Y / Y⭐️ 5 (98)
$33,645
$231
36%
33.53$200❌❌✅Y / Y⭐️ 5 (8)
$46,305
$156
73%
33.51$185❌❌❌Y / Y⭐️ 5 (33)
$21,834
$155
32%
32.52$160❌❌✅Y / Y⭐️ 4.5 (38)
$41,252
$215
49%
32.53$200❌❌❌Y / Y⭐️ 5 (23)
$28,065
$115
63%
32.51$140❌❌✅Y / Y⭐️ 5 (13)
$41,881
$164
65%
32.52$150✅✅✅Y / Y⭐️ 4.5 (35)
$34,800
$125
70%
33.51$130❌❌❌Y / Y⭐️ 5 (77)
$43,214
$172
63%
33.51$130❌✅❌Y / Y⭐️ 5 (98)
$63,418
$191
88%
321$125❌❌✅Y / Y⭐️ 5 (43)
$34,428
$224
40%
341$150❌❌❌Y / Y⭐️ 5 (3)
$41,337
$211
49%
333$200❌❌❌Y / Y⭐️ 5 (30)
$37,325
$229
42%
341$150❌❌❌Y / Y⭐️ 4.5 (10)
$54,700
$252
56%
33.52$200❌✅✅Y / Y⭐️ 5 (26)
$40,525
$171
63%
33.52$100❌❌❌Y / Y⭐️ 5 (57)
$49,327
$241
50%
32.52$227❌❌❌Y / Y⭐️ 0 (2)
$37,368
$120
76%
341$140✅❌❌Y / Y⭐️ 4.9 (64)
$94,541
$414
60%
332$150❌❌✅Y / Y⭐️ 4.8 (75)
$39,932
$255
40%
33.52$200❌❌❌Y / Y⭐️ 5 (47)
$35,082
$194
48%
322$100❌❌✅Y / Y⭐️ 4.5 (41)
$39,320
$196
53%
322$100❌❌❌Y / Y⭐️ 4.5 (92)
$30,020
$124
53%
33.52$175❌❌❌Y / Y⭐️ 5 (99)
$41,226
$195
53%
33.52$200❌✅❌Y / Y⭐️ 5 (89)
$38,968
$190
52%
32.53$200❌❌❌Y / Y⭐️ 5 (15)
$37,799
$278
36%
31.52$130❌❌✅Y / Y⭐️ 5 (24)
$54,307
$229
63%
32.53$150❌❌❌Y / Y⭐️ 5 (84)
$34,267
$172
48%
33.52$150❌❌❌Y / Y⭐️ 5 (58)
$42,312
$175
64%
33.51$165❌❌❌Y / Y⭐️ 5 (116)
$63,887
$261
61%
33.52$200❌✅❌Y / Y⭐️ 5 (191)
$87,538
$312
76%
33.53$150❌❌❌Y / Y⭐️ 5 (86)
$44,842
$236
51%
33.52$158❌❌❌Y / Y⭐️ 5 (30)
$30,263
$158
47%
32.52$205✅❌❌Y / Y⭐️ 5 (23)

Return Metrics

100.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$30,260$60,520$90,781$121,041$151,302$302,604$907,814
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$343,379$343,379$343,379$343,379$343,379$343,379$343,379
Down Payment$10,620$10,620$10,620$10,620$10,620$10,620$10,620
Property Appreciation$10,620$21,558$32,825$44,430$56,383$121,746$505,250
Total Return$394,880$436,079$477,606$519,472$561,685$778,351$1,767,065

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

100.9%

Cap Rate

9.53%

Return on Investment

147.94%

property-location

3344 Francis St Houston, Texas, 77004

3 bed • 3 bath • 9 guests

Est. $1,698/mo

Agent

Inquire about this property

Contact Agent

$349,600

Zestimate

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

303

Airbnb Investor Score

$2,846

Annual Profit

9.5%

Cap Rate

100.9%

Cash on Cash

$54,535

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 46% occupancy.Projected nightly rate is $207/night at 54% occupancy.

Top 28% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$43,303

Avg annual revenue

54%

Avg occupancy rate

$207

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

$45k

$70k

$95k

Sign up to see the data on 40 all comparables

$30,260

Profit

Revenue

$54,535

Operating Expenses

$20,769

Operating Income

$33,765

Mortgage & Taxes

$3,505

Profit (Cash Flow)

$30,260

$19,370

Cash Investment

Down Payment

$10,620

Renos & Furnishing

$8,750

Total

$19,370

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

100.9%

Cap Rate

9.53%

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

$23,813

Deductible property tax

$3,505

Your total deduction

$33,405

Your adjusted annual income

$150,000 - $33,405 = $116,595

Taxes on $116,595 (30%)

$34,979

Your old tax bill

$45,000

Your new tax bill

$34,979

Estimated tax savings

$10,021

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:

2,400 sqft

Year built:

2021

Size:

1,628 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Electric, Natural Gas

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 2,400 sqft
  • Building area: 1,628 sqft
  • Garage: Yes
  • Heating: Electric, natural gas
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Electric, Gas
  • View: -
  • Parking: Attached
  • Amenities: ENERGY STAR Qualified Appliances, Dryer Included, Washer Included, Gas Oven, Gas Range, Dishwasher, Disposal, Microwave
  • Price per square foot: $214

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 1419090010002
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $353,363
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $349,600

Schools

  • Elementary School: Blackshear Elementary School with 2/10 star rating
  • Middle School: Cullen Middle School with 1/10 star rating
  • High School: Yates High School with 2/10 star rating