BNBCalc Short Term Rental Investment Analysis 4901 Mallow St, Houston, TX, 77033

4 bed • 4 bath • 12 guests • $515,100

BNB

Calc

Annual Revenue

$44,136

Profit (Cash Flow)

$19,619

Cap Rate

4.8%

Annual Revenue

$44,136

AirDNA projects $396/night at 59% occupancy ($85,335). Airbtics projects $212/night at 57% occupancy ($44,136). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $212 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,734	$39,486	$71,321	$92,507
Occupancy	46%	58%	69%	78%
Nightly Rate	$148	$174	$268	$308

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleeps 14 \| Family Friendly \|NRG	$50,522	$284	46%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
8Beds \| Travelers Getaway-Dwtn/NRG \|Bkyd	$32,163	$149	54%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
8Beds \| Mins to Downtown - Heart of Houston	$28,826	$135	52%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
Boho Bliss Near Dtwn/Med Ctr • Private Gate!Sleep9	$80,959	$280	79%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Comfy 4 bed Unit, Close to Downtown , Nr IAH	$29,303	$147	48%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Chateau Noel	$55,680	$176	80%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (63)
Large 5 BDR, 15 min Min Maid, DTWN, NRG,Toyota Ctr	$35,383	$268	35%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (29)
Chic Houston Home w/ Game Room ~ 8 Mi to Dtwn	$66,439	$268	60%	4	2.5	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (34)
10 mins from NRG Stadium \| Sleeps 8 +Movie Room	$39,554	$222	46%	4	2.5	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (60)
Medical Center Retreat	$29,783	$111	68%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
NOMAD : Home Theatre + Wine Room : Slps 15	$56,857	$238	61%	4	3.5	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (46)
Themed Unit \| 4BD \| 3BA Near NRG/HOU/Med Center S.	$45,394	$172	69%	4	3	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (19)
Themed Unit \| 4BD \| 3BA Near NRG/HOU/Med Center S.	$43,632	$159	71%	4	3	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (16)
¡Hola! - Cozy Home Near DTWN/NRG/MedCenter/UH	$32,836	$113	69%	4	2	1	$199	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
2 HomesSleeps 11Gated ParkingNear NRGThemed	$59,754	$173	87%	4	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
Houston Newest Golden Retreat • EV Charger	$41,539	$297	35%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Sweet Home II for families, close to downtown	$27,000	$115	61%	4	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (149)
NEW4BRCentrally LocatedGrass wallGated	$32,095	$130	65%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
4 BR* 13 minutes to DowntownPhoto WallGated	$32,489	$141	58%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
Luxury Houston Stay w/ Hot Tub–7 Min from Downtown	$51,298	$397	32%	4	3.5	2	$399	✅	✅	✅	Y / Y	⭐️ 5 (112)
Corinth Home: Med Center South	$44,413	$137	76%	4	3	1	$190	❌	❌	❌	Y / Y	⭐️ 4.6 (33)
Modern Spacious Home by Medical Ctr, NRG, Downtown	$30,670	$244	32%	4	3.5	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (40)
Spacious Cozy Home Near NRG /Toyota / Stadiums	$61,166	$198	78%	4	2.5	3	$194	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Stylish 4Bdr Home \|NRG\|Medical center\|Downtown	$59,204	$259	59%	4	3.5	2	$339	✅	❌	❌	Y / Y	⭐️ 5 (28)
Beautiful 4 bedroom with pool near medical center	$54,764	$568	25%	4	3.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (43)
“Home Sweet Home” \| Houston \| Med Center \| Comfy	$46,008	$190	63%	4	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (62)
Heated Pool & Spa! - Centrally located!	$71,101	$350	46%	4	2	3	$350	✅	✅	❌	Y / Y	⭐️ 4.3 (40)
4 bedroom retreat near Downtown, Med Center, & NRG	$23,717	$162	40%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
4bd Home for Rodeo Houston	$24,847	$179	35%	4	1.5	3	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Island Breeze Retreat \| Sleeps 10+\| Wi-Fi \| Gated	$50,503	$304	43%	4	4	1	$277	❌	❌	❌	Y / Y	⭐️ 5 (1)
Relaxing Family Retreat Near NRG/Toyota Stadiums	$48,328	$165	70%	4	2.5	3	$194	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Charming 2-Story Galactic escape Med center\| NRG	$78,198	$357	58%	4	3.5	2	$399	❌	❌	❌	Y / Y	⭐️ 5 (19)
Large house close to Houston's hottest attractions	$29,807	$161	47%	4	3	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Only 15 min to Methodist Hospital	$50,888	$175	78%	4	2	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (12)
Feels Just Like Home	$49,445	$166	76%	4	2	1	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Stylish, Spacious Home w/ Fire Pit + Full Kitchen	$36,691	$171	56%	4	2.5	2	$220	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Friends & Family Get Away \| Sleeps 10 \| Gated	$53,974	$289	47%	4	4	1	$277	❌	❌	❌	Y / Y	⭐️ 5 (3)
30% OFF! Heated Pool & Hot Tub!	$32,326	$138	64%	4	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.5 (7)
3 bedroom 2.5 bath new home	$23,706	$127	51%	4	2.5	3	$0	❌	❌	✅	Y / N	⭐️ 4 (3)
Brandon Home 2: Med Center South	$43,436	$172	69%	4	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)

Return Metrics

15.15% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,618	$39,237	$58,856	$78,475	$98,094	$196,189	$588,567
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$412,080	$412,080	$412,080	$412,080	$412,080	$412,080	$412,080
Down Payment	$103,020	$103,020	$103,020	$103,020	$103,020	$103,020	$103,020
Property Appreciation	$15,453	$31,369	$47,763	$64,649	$82,042	$177,151	$735,182
Total Return	$550,171	$585,707	$621,720	$658,225	$695,236	$888,440	$1,838,850

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.15%

Cap Rate

4.79%

Return on Investment

30.99%

4901 Mallow St Houston, TX, 77033

4 bed • 4 bath • 12 guests

Purchase Price

Est. $2,471/mo

Inquire about this property

Contact Agent

$515,100

Zestimate

Airbnb Investor Score

-$10,028

Annual Profit

4.8%

Cap Rate

15.2%

Cash on Cash

$44,136

Annual Revenue

BNBCalc predicts this property will get $212 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$44,617

Avg annual revenue

57%

Avg occupancy rate

$212

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

$25k

$40k

$60k

$80k

$19,619

Profit

Revenue

$44,136

Operating Expenses

$19,418

Operating Income

$24,718

Mortgage & Taxes

$5,099

Profit (Cash Flow)

$19,619

$129,473

Cash Investment

Down Payment

$103,020

Renos & Furnishing

$11,000

Closing Costs

$15,453

Total

$129,473

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.15%

Cap Rate

4.79%

Return on Investment

30.99%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$24,447

Deductible property tax

$5,099

Your total deduction

$62,577

Your adjusted annual income

$150,000 - $62,577 = $87,423

Taxes on $87,423 (30%)

$26,227

Your old tax bill

$45,000

Your new tax bill

$26,227

Estimated tax savings

$18,773

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

6,708 sqft

Year built:

2023

Size:

2,600 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: 2

Lot size: 6,708 sqft

Building area: 2,600 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Electric

View: -

Parking: Gated, Off Site, Electric Gate, Two

Amenities: ENERGY STAR Qualified Appliances, Dishwasher, Disposal, Microwave, Range, Refrigerator

Price per square foot: $198

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1446130010001

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $515,100

Schools

Elementary School: Woodson School with 2/10 star rating
Middle School: Thomas Middle School with 3/10 star rating
High School: Worthing High School with 1/10 star rating