Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3833 Cummins St, Houston, TX, 77027

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$48,212

Profit (Cash Flow)

$8,945

Cash on Cash Return

205.6%

Annual Revenue

$48,212

AirDNA projects $108/night at 58% occupancy ($22,878). Airbtics projects $113/night at 66% occupancy ($27,239). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $200 rate per night.

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

Percentiles25%50%75%90%
Revenue$19,764$26,479$38,393$44,793
Occupancy54%65%81%88%
Nightly Rate$98$108$125$134

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
$43,168
$113
100%
113$50✅✅❌Y / Y⭐️ 0 (0)
$28,450
$90
84%
111$30✅✅❌Y / Y⭐️ 5 (44)
$28,180
$119
62%
111$40❌❌❌N / Y⭐️ 4.9 (130)
$13,882
$100
34%
111$40✅✅❌N / Y⭐️ 4.8 (578)
$29,113
$121
62%
111$40❌✅❌N / Y⭐️ 4.8 (531)
$23,858
$113
54%
111$45❌❌❌Y / Y⭐️ 4.8 (182)
$18,564
$86
54%
111$35✅✅❌N / Y⭐️ 4.9 (248)
$38,226
$109
92%
113$99✅❌❌Y / Y⭐️ 5 (53)
$19,205
$98
50%
111$40✅❌❌N / Y⭐️ 4.8 (342)
$44,452
$125
95%
112$90✅❌❌Y / Y⭐️ 5 (59)
$41,445
$128
84%
111$125✅❌❌Y / Y⭐️ 5 (55)
$32,198
$119
70%
111$95❌❌❌N / Y⭐️ 5 (117)
$29,656
$132
59%
112$120✅✅❌Y / Y⭐️ 4.8 (51)
$24,045
$104
60%
112$100✅❌❌Y / Y⭐️ 5 (48)
$42,126
$134
84%
111$50✅❌❌Y / Y⭐️ 5 (27)
$27,576
$97
73%
112$69✅✅❌Y / Y⭐️ 4.5 (58)
$25,674
$143
47%
1130$99✅❌❌Y / Y⭐️ 3.5 (2)
$21,085
$87
65%
112$50✅✅❌Y / Y⭐️ 4.5 (29)
$27,537
$177
41%
112$120✅✅❌Y / Y⭐️ 4.8 (44)
$23,602
$99
62%
1160$99✅❌✅Y / Y⭐️ 0 (2)
$25,656
$94
66%
111$100✅❌❌Y / Y⭐️ 4.8 (46)
$27,422
$128
57%
111$99✅❌✅Y / Y⭐️ 5 (4)
$26,475
$130
53%
1130$99✅❌❌Y / Y⭐️ 3.5 (3)
$17,889
$94
52%
112$0✅✅❌Y / Y⭐️ 4.7 (21)
$36,527
$134
73%
117$99✅❌❌Y / Y⭐️ 0 (1)
$28,554
$104
73%
112$99✅❌❌Y / Y⭐️ 3.5 (3)
$34,852
$95
97%
1130$80✅❌❌Y / Y⭐️ 4.8 (44)
$44,272
$168
72%
112$0✅❌✅Y / Y⭐️ 5 (8)
$30,239
$102
81%
1120$70✅❌✅Y / Y⭐️ 5 (19)
$24,806
$102
65%
117$99✅❌❌Y / Y⭐️ 0 (1)
$40,538
$124
88%
117$99✅❌✅Y / Y⭐️ 4.7 (3)
$22,813
$114
48%
111$100✅❌❌Y / Y⭐️ 4.6 (25)
$26,580
$90
77%
112$99✅❌❌Y / Y⭐️ 4.8 (11)
$23,185
$72
87%
112$10✅❌❌Y / N⭐️ 4.8 (4)
$22,756
$100
60%
116$99✅❌❌Y / Y⭐️ 4.8 (6)
$15,937
$99
43%
112$10✅✅❌Y / Y⭐️ 4.9 (10)
$30,060
$115
70%
1130$99✅❌❌Y / Y⭐️ 5 (2)
$34,916
$107
88%
1160$99✅❌✅Y / Y⭐️ 4.2 (5)
$36,839
$183
55%
112$0✅❌❌Y / Y⭐️ 5 (4)

Return Metrics

205.62% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,944$17,889$26,833$35,778$44,723$89,446$268,338
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$8,944$17,889$26,833$35,778$44,723$89,446$268,338

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

205.62%

Payback Period Days

177

Return on Investment

205.62%

property-location

3833 Cummins St Houston, Texas, 77027

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

$48,212

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $108/night at 58% occupancy.Projected nightly rate is $113/night at 66% occupancy.

Top 46% of comparables

Top 1% 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.

$28,598

Avg annual revenue

66%

Avg occupancy rate

$113

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

$10k

$20k

$35k

$45k

Sign up to see the data on 40 all comparables

$8,945

Profit

Revenue

$48,212

Operating Expenses

$18,268

Operating Income

$29,945

Net Effective Rent

$21,000

Profit (Cash Flow)

$8,945

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

205.62%

Payback Period Days

177