BNBCalc Short Term Rental Rental Arbitrage Analysis 4314 Juniper Ln, Deer Park, TX, 77536

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$78,345

Profit (Cash Flow)

-$33,840

Cash on Cash Return

-258.3%

Annual Revenue

$78,345

AirDNA projects $262/night at 61% occupancy ($58,373). Airbtics projects $390/night at 55% occupancy ($78,344). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $390 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,328	$75,150	$119,129	$168,140
Occupancy	49%	54%	62%	75%
Nightly Rate	$265	$365	$507	$589

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Millionaire clubpool Hot-tub5BR*top gameroom	$61,742	$349	45%	5	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (26)
Stylish Boho Home5BrsPoolPatio2tvs*DeerPark	$39,435	$208	48%	5	2	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (19)
5BR/3BA Near Beach\| Golf \|Yacht Club	$59,737	$277	58%	5	3	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (22)
The Vintage Houston [5BR Business Executive Home]	$73,607	$371	52%	5	3	1	$299	❌	❌	❌	Y / Y	⭐️ 5 (63)
Steps to Boardwalk, Bayfront, 216ft Pier, Elevator	$131,552	$586	61%	5	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (84)
Luxurious Retreat with Heated Pool Oasis	$81,730	$366	58%	5	2.5	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (16)
The Oasis	$73,159	$345	55%	5	3	3	$185	✅	✅	❌	Y / Y	⭐️ 5 (156)
Houston Riverfront Cabin Retreat	$87,549	$470	49%	5	4	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (15)
The Most Interesting House in Texas	$151,747	$621	65%	5	3.5	1	$125	✅	✅	❌	Y / Y	⭐️ 5 (33)
Kemah Seaside Retreat. Last minute deal!7134259109	$124,491	$634	53%	5	5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (67)
Waterfront NASA: Heated Pool & Ultimate Game Room	$139,901	$720	51%	5	3.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (41)
Home on San Jacinto River w/ Pool, Dock & Deck!	$144,975	$504	75%	5	4	3	$202	✅	❌	❌	Y / Y	⭐️ 4.5 (77)
Spacious Dreamscape Garden&Pool5BRsgolf*Hobby	$62,075	$299	55%	5	2.5	2	$265	✅	❌	❌	Y / Y	⭐️ 5 (42)
KiNGBed-Yard- BbQ pit-Perfect for Families!	$58,603	$258	59%	5	3	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (91)
Blue Lagoon Spanish home5BRsPoolGolfin Hobby	$75,041	$297	66%	5	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (46)
Kemah's Bayfront Getaway with Pool	$157,730	$568	75%	5	4	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (100)
Luxe Retreat: Modern Haven, Heated Pool & Spa!	$95,967	$489	52%	5	3	2	$189	✅	✅	✅	Y / Y	⭐️ 5 (17)
Luxe King 5BR 1mile NASAWaterfront Fishing Game*	$155,159	$524	79%	5	4	1	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (79)
Hot tub Beautiful 5BR Villa 12 beds/sleeps 18/3Tv	$38,841	$173	56%	5	2	3	$180	✅	❌	❌	Y / Y	⭐️ 4.5 (53)
Bayfront Luxury Oasis w Pool - 5' to NASA & Kemah	$118,633	$574	54%	5	3.5	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (16)
Comfy 5BR Home with Hot Tub, 10min from NGR Stadiu	$37,578	$174	50%	5	3	1	$260	❌	✅	✅	Y / Y	⭐️ 4.5 (19)
Eastwood 5 Bed \| King Beds \| Fully Gated- 3500 SF	$69,257	$275	66%	5	4	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (70)
Luxury Spanish Style Getaway with Tons of Perks!	$48,541	$363	34%	5	3.5	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (225)
Spacious home on 25 acre estate with lake & beach	$67,123	$322	51%	5	2.5	2	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (89)
The Rockstar Retreat- VIP	$84,165	$417	54%	5	2	1	$100	❌	❌	✅	Y / N	⭐️ 0 (1)
Spacious Retreat w Game Room Ultimate Comfort~	$80,801	$268	79%	5	3.5	2	$365	❌	❌	✅	Y / Y	⭐️ 5 (55)
Amazing POOL Property Near Kemah TX	$75,535	$440	45%	5	4	1	$275	✅	❌	❌	Y / Y	⭐️ 5 (133)
RegencyBlu •Large Groups •Dwntwn •10 Beds• Slps 16	$51,544	$195	68%	5	3	3	$249	❌	✅	❌	Y / Y	⭐️ 5 (42)
Luxurious 5BR Home Sleeps-14	$68,427	$527	33%	5	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (21)
5 BEDROOM LUXURY HOME NEAR DOWNTOWN W 5 BATHROOMS	$79,939	$477	42%	5	5.5	2	$299	❌	❌	✅	Y / Y	⭐️ 5 (118)
**Luxury downtown area home*	$41,555	$220	51%	5	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (142)
Ultimate Man Cave: 4/2 + Arcade Room/Pool Table	$34,617	$236	39%	5	2	2	$70	✅	❌	❌	Y / Y	⭐️ 5 (42)
Experience Lakeside Luxury	$136,041	$738	47%	5	4.5	2	$250	✅	✅	❌	Y / N	⭐️ 5 (8)
Eagle Estates - 14VIPs 8Beds 5Baths 2Houses!	$157,782	$516	80%	5	5.5	1	$340	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cozy Home in Clear Lake Near NASA	$63,662	$259	66%	5	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cozy 16 sleeper Home in Houston	$72,239	$365	53%	5	5	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious, mins to Dtown, NRG/Rodeo, Convention ctr	$74,459	$425	46%	5	4.5	2	$270	❌	❌	❌	Y / Y	⭐️ 5 (25)
BBQ, Makup Room, 75TV, Pool!	$34,090	$139	59%	5	3	1	$169	✅	✅	❌	Y / Y	⭐️ 4.7 (113)
Modern Downtown Home /FREE Parking/EV/Fast Wi-Fi	$69,451	$375	49%	5	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (16)
Lakefront Retreat Getaway Gameroom Firepit Fishing	$57,890	$249	59%	5	3	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (37)

Return Metrics

-258.32% 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)	-$33,839	-$67,679	-$101,519	-$135,359	-$169,199	-$338,399	-$1,015,199
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	-$33,839	-$67,679	-$101,519	-$135,359	-$169,199	-$338,399	-$1,015,199

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-258.32%

Payback Period Days

Return on Investment

-258.32%

4314 Juniper Ln Deer Park, Texas, 77536

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$78,345

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $262/night at 61% occupancy.Projected nightly rate is $390/night at 55% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$83,409

Avg annual revenue

55%

Avg occupancy rate

$390

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

$35k

$75k

$115k

$160k

-$33,840

Profit

Revenue

$78,345

Operating Expenses

$22,185

Operating Income

$56,160

Net Effective Rent

$90,000

Profit (Cash Flow)

-$33,840

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-258.32%

Payback Period Days