BNBCalc Short Term Rental Rental Arbitrage Analysis 420 East Janisch Road, Houston, Texas 77018, United States

3 bed • 3.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,565

Profit (Cash Flow)

-$2,088

Cash on Cash Return

-18.0%

Annual Revenue

$46,565

AirDNA projects $209/night at 61% occupancy ($46,564).

BNB Calc projects a 61% occupancy rate, $209 rate per night.

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

Return Metrics

-18.04% 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)	-$2,088	-$4,176	-$6,265	-$8,353	-$10,442	-$20,884	-$62,654
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	-$2,088	-$4,176	-$6,265	-$8,353	-$10,442	-$20,884	-$62,654

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.04%

Payback Period Days

Return on Investment

-18.04%

420 E Janisch Rd Houston, Texas, 77022-2508

3 bed • 3.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,262

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$46,565

Annual Revenue

Projected nightly rate is $209/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,088

Profit

Revenue

$46,565

Operating Expenses

$17,453

Operating Income

$29,112

Net Effective Rent

$31,200

Profit (Cash Flow)

-$2,088

$11,575

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$2,700

Total

$11,575

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-18.04%

Payback Period Days