BNBCalc Short Term Rental Rental Arbitrage Analysis 3802 Buck St, Houston, TX 77020, USA

3 bed • 3.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$52,796

Profit (Cash Flow)

-$1,467

Cash on Cash Return

-12.3%

Annual Revenue

$52,796

AirDNA projects $295/night at 49% occupancy ($52,796).

BNB Calc projects a 49% occupancy rate, $295 rate per night.

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

Return Metrics

-12.25% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,467	-$2,934	-$4,402	-$5,869	-$7,337	-$14,674	-$44,023
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	-$1,467	-$2,934	-$4,402	-$5,869	-$7,337	-$14,674	-$44,023

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.25%

Payback Period Days

Return on Investment

-12.25%

3802 Buck St Houston, Texas, 77020-8615

3 bed • 3.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$52,796

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,467

Profit

Revenue

$52,796

Operating Expenses

$18,263

Operating Income

$34,533

Net Effective Rent

$36,000

Profit (Cash Flow)

-$1,467

$11,975

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$3,100

Total

$11,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-12.25%

Payback Period Days