property-location

3826 Lydia St Houston, Texas

4 bed • 3 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$59,131

Annual Revenue

Median of 25 selected comps

$5k

$45k

$85k

$125k

City Oasis | Hot Tub | Gameroom
$126,494
$439
61%
451232$421❌✅❌Yes / Yes❌⭐️ 4.96 (134)Profile
Med Center Retreat Near Downtown | Games WiFi Desk
$121,131
$405
62%
4582.52$170❌❌✅Yes / Yes❌⭐️ 4.89 (91)Profile
Bali in Houston-Unit A,4BR/4Bath
$120,283
$1,873
33%
451042$225✅✅✅Yes / Yes❌⭐️ 0 (1)Profile
Near DT & Med Center Townhouse | WiFi Games Pets
$111,018
$357
73%
4582.52$180❌❌✅Yes / Yes❌⭐️ 4.88 (75)Profile
Themed Unit | 4BD | 3BA Near NRG/HOU/Med Center S.
$97,762
$372
57%
45932$317❌❌❌Yes / Yes❌⭐️ 4.98 (41)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,992/mo

Avg profit / month

$26/mo

Best profit month

Mar $1,143

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

19.75%

Payback Period Days

0

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.