BNBCalc Short Term Rental Rental Arbitrage Analysis 4322 Allen St, Houston, TX, 77007

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$33,288

Profit (Cash Flow)

-$7,483

Cash on Cash Return

-113.4%

Annual Revenue

$33,288

AirDNA projects $137/night at 64% occupancy ($32,024). Airbtics projects $147/night at 62% occupancy ($33,288). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,207	$33,534	$43,757	$58,249
Occupancy	52%	64%	71%	81%
Nightly Rate	$118	$139	$163	$189

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Htown Heights Hideaway \|Chic Bungalow by Hotspots!	$20,526	$100	53%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (67)
Urban Oasis Close to Downtown Houston	$27,233	$122	56%	2	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (50)
Cozy Remodeled 2 BD Bungalow,Minutes from downtown	$18,701	$95	49%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (52)
Nifty Downtown Condo Walk to Buffalo Bayou Trail	$29,488	$86	91%	2	1	2	$84	❌	❌	❌	Y / Y	⭐️ 5 (301)
Tucked Perfectly Between Downtown & River Oaks	$26,721	$88	76%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (241)
Quaint 1920's w/ unique antique charm in Heights	$33,637	$190	47%	2	1.5	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (104)
2/2 Washington Heights Apartment	$34,233	$185	49%	2	2	1	$49	✅	❌	✅	Y / N	⭐️ 4.8 (26)
LUXURY HOUSTON HEIGHTS TOWNHOME on I-10	$45,520	$172	69%	2	2.5	2	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Rice Military off Washington Ave. Homey Bungalow❤️	$24,409	$117	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (302)
Bright & Stylish Modern Escape	$27,832	$145	50%	2	2.5	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (40)
Artsy Heights House: Charming Houston Getaway	$45,793	$189	64%	2	1	2	$79	❌	❌	✅	Y / Y	⭐️ 5 (86)
Central Heights functional 2/2 Long-term Condo	$32,764	$139	61%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4 (14)
Central Heights functional 2/2 Long-term Condo	$37,505	$133	74%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (10)
BouTiQue. 2 BedRoom Modern Home. Location!	$43,223	$188	58%	2	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (21)
Home away from home. Hidden gem	$20,734	$111	45%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Cute Heights 2BD Kg Bd with POOL	$34,594	$139	68%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (29)
Calm King 2BDR W/ Free Parking, Pool, Downtown HTX	$39,446	$118	89%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
•Primely Located Memorial Park/ Wash Ave 2BR •	$37,722	$152	67%	2	2	3	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Central Heights functional 2/2 Long-term Condo	$36,196	$146	64%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Bohemian home Central Heights Available LONG TERM	$43,366	$141	81%	2	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (99)
Washington Corridor & Park Living	$34,913	$128	59%	2	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (22)
Stylish First Floor Home- 30+ night- Pet Friendly	$50,398	$255	54%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Haven in the Heights	$43,657	$168	71%	2	1	3	$108	❌	❌	✅	Y / Y	⭐️ 5 (17)
Home in Greater Heights - Cozy Cove	$20,708	$138	41%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Nature Lover's Two Bdrm Executive Condo Near Parks, Downtown	$39,810	$149	73%	2	2	16	$90	✅	❌	✅	Y / Y	⭐️ 5 (26)
Luxury Houston Stay at Black Ace	$38,134	$151	69%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
Spacious 2BR near Buffalo Bayou Park	$24,826	$119	57%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (9)
Luxury 2 Bedroom Apartment with Balcony at Heights	$21,403	$86	68%	2	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (33)
In the heart of it…	$34,550	$113	80%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (64)
Charming Two-Story Oasis	$52,177	$162	88%	2	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Shak on the Trax	$37,899	$137	75%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (28)
NATURE LOVER'S 2 bedroom home across from PARK	$30,993	$146	58%	2	1	21	$90	❌	❌	✅	Y / Y	⭐️ 5 (13)
Hidden Gem - Townhome - Garage	$41,867	$166	64%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
The Palm Palace	$32,027	$125	70%	2	3	15	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
Chic Top Floor Home	$74,554	$291	70%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cozy space in quiet neighborhood	$50,048	$134	100%	2	3	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Centrally located - Charming & Spacious Townhome	$14,910	$85	46%	2	2.5	5	$50	❌	❌	❌	Y / Y	⭐️ 0 (2)
Fully Equipped Flat with Workspace 8Min to DT	$15,242	$119	35%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 2.4 (5)

Return Metrics

-113.38% 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)	-$7,483	-$14,966	-$22,449	-$29,932	-$37,415	-$74,831	-$224,494
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	-$7,483	-$14,966	-$22,449	-$29,932	-$37,415	-$74,831	-$224,494

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-113.38%

Payback Period Days

Return on Investment

-113.38%

4322 Allen St Houston, Texas, 77007

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$33,288

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $137/night at 64% occupancy.Projected nightly rate is $147/night at 62% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$33,764

Avg annual revenue

62%

Avg occupancy rate

$147

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

$15k

$35k

$55k

$75k

-$7,483

Profit

Revenue

$33,288

Operating Expenses

$16,327

Operating Income

$16,961

Net Effective Rent

$24,444

Profit (Cash Flow)

-$7,483

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-113.38%

Payback Period Days