property-location

3535 Amos St Houston, Texas

3 bed • 2.5 bath • 6 guests

$44,852

Annual Revenue

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

Avg Daily Rate
$282
Occupancy
44%

$10k

$40k

$65k

$95k

Heaven in Houston Designer Oasis w Pool
$94,519
$64,780
$404
64.1%
3125763$150✅❌✅Yes / Yes❌⭐️ 4.76 (438)Profile
NEW Upscale home by stadium med center downtown Houston Texas
$69,992
$41,008
$371
51.7%
373742$0❌❌❌Yes / Yes❌⭐️ 5 (1)

—

Houston Luxury Haven | NRG | Med Center
$53,767
$41,604
$341
43.1%
372642$0❌❌❌Yes / Yes❌⭐️ 4.97 (100)Profile
Wonderland 3BR with Pool King Bed Near Med Center
$51,357
$41,302
$330
42.7%
3101183$0❌❌✅Yes / Yes❌⭐️ 4.81 (27)Profile
Houston Downtown/NRG/Med Center
$51,135
$18,842
$313
44.8%
383942$0❌❌❌Yes / Yes❌⭐️ 4.92 (114)Profile

Seasonality

Break-even

$2,018/mo

Avg profit / month

$1,719/mo

Best profit month

Jul $6,172

$44,852

Revenue

Revenue

$44,852

Cleaning

$5,388

Cohost commission

$8,970

Owner payout

$30,493

$0

Cash Investment

Renos & Furnishing

$0

Total

$0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.