property-location

3502 Ruth St Houston, Texas

3 bed • 2.5 bath • 6 guests

$51,046

Annual Revenue

Median of 25 comps selected by bryson, creator of this analysis.

Avg Daily Rate
$341
Occupancy
41%

$5k

$35k

$70k

$105k

Resort-Style 3BR Ensuites •Slps10 •Pool-Spa •Gated
$106,432
$51,141
$726
40.2%
3103243$0✅❌❌Yes / Yes❌⭐️ 2.35 (0)

—

Resort-Style 3BR Ensuites •Slps10 •Pool-Spa •Gated
$105,426
$50,392
$722
40%
3103143$0✅❌❌Yes / Yes❌⭐️ 2.5 (0)

—

Resort-Style 3BR/3BA • Resort Spa • BBQ • Gated
$97,359
$77,732
$586
45.5%
3102963$0✅✅❌Yes / Yes❌⭐️ 4.71 (17)Profile
Resort-Style 3BR/3BA • Resort Spa • BBQ • Gated
$93,331
$74,522
$578
44.2%
3103363$0✅✅❌Yes / Yes❌⭐️ 4.88 (17)Profile
Sleeps 7 / Med Center/NRG
$63,762
$35,935
$363
48.2%
371862$0❌❌✅Yes / Yes❌⭐️ 5 (10)Profile

Seasonality

Break-even

$2,031/mo

Avg profit / month

$1,762/mo

Best profit month

Jul $6,364

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.