BNBCalc Short Term Rental Investment Analysis 4901 Mallow St #B, , ,

2 bed • 3 bath • 6 guests • $173,200

BNB

Calc

Annual Revenue

$27,320

Profit (Cash Flow)

-$1,595

Cap Rate

5.8%

Annual Revenue

$27,320

AirDNA projects $150/night at 58% occupancy ($31,776). Airbtics projects $136/night at 55% occupancy ($27,320). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 55% occupancy rate, $136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,721	$27,002	$41,064	$53,635
Occupancy	44%	54%	65%	74%
Nightly Rate	$116	$129	$163	$189

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
H-Town clean and Quiet	$22,794	$102	53%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (66)
Themed Unit \| 2BD \| 2BA Near NRG/HOU/Med Center S.	$28,670	$89	80%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (54)
Private Urban Vacation Home near the MedCenter NRG	$36,491	$125	72%	2	2	1	$168	❌	❌	✅	Y / Y	⭐️ 5 (54)
Vibrant Modern Home, 15 min from HOU airport	$30,247	$129	61%	2	1.5	3	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
The Allure \| 2BD Near Downtown NRG/Med Center	$28,694	$103	70%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (56)
Newly renovated home near NRG, DT, and Med Center	$19,950	$78	65%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (47)
The Allure II \| 2BR Near Downtown - NRG/Med Center	$27,448	$90	76%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (97)
SouthSideSuitesHTX: 10min to TSU \| UofH \| & Hobby	$26,157	$140	49%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (166)
NRG Stadium, Houston Med Center Blue Light Special	$39,920	$148	72%	2	2.5	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (21)
Themed Unit \| 2BR 2BA \| NRG Med Center South	$21,275	$77	65%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
New TownHome near the Med Center	$24,745	$81	75%	2	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
Posh Pad near NRGMed Center SouthGated*Parking	$34,189	$124	74%	2	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Luxurious Home mins to Downtown, NRG & Med Center!	$22,123	$142	40%	2	1.5	2	$85	❌	❌	❌	Y / N	⭐️ 4.5 (37)
Summer Vacay! \| 2 BR Island Paradise \| NRG \| Gated	$31,559	$189	43%	2	2	1	$137	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
*Summer Getaway! \| 2 BR Boho Retreat \| NRG \| Gated	$36,416	$163	58%	2	2	1	$137	❌	❌	✅	Y / Y	⭐️ 5 (12)
*Summer Escape! \| 2 BR Glam \| NRG \| UofH \| Gated	$32,768	$168	49%	2	2	1	$137	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Summer Escape! \| 2 BR Luxe \| NRG \| KingBed \| Gated	$51,688	$212	62%	2	2	1	$137	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Contemporary Med Center Hideaway	$37,712	$161	64%	2	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
CentralKING BedNear Med CTR* Gated Parking*4K TV	$31,322	$146	54%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (39)
*Summer Travels! \| 2 BR Texas Chic \| NRG \| Gated	$29,009	$179	40%	2	2	1	$137	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
*Summer Vacay! \| 2 BR Beach Haven \| NRG \| Gated	$25,674	$166	39%	2	2	1	$137	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Luxe Lightning! DownTwn/NRG/Med Ctr/ToyotaCtr	$23,388	$171	34%	2	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (12)
CentralGated ParkingKING BedNear Med CTR4K TV	$21,301	$119	44%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
CentralKING BedGated Parking4K TVNear Med CTR	$21,637	$119	45%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Quiet getaway near med center/downtown	$27,393	$154	46%	2	2.5	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (14)
Close to The Rodeo at NRG 2BR/2BA Longer Stays	$31,588	$133	61%	2	2	4	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Sunnyside - King Bed / 2BR 2BA	$24,116	$78	76%	2	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Cozy, centrally located serenity	$24,508	$124	54%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
Luxury 2 Bedroom Home In Houston	$16,280	$139	32%	2	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
The Magnolia	$31,793	$129	64%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
A Houston Duplex King's Gorgeous Med Center Build	$28,593	$126	62%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
New Modern decor 2B/2b/balcony/close 2 everything/	$29,124	$109	73%	2	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (6)
New Beautiful Modern Home	$35,887	$185	53%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Central 2BR near NGR & UH	$19,038	$102	51%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Cozy & Quiet 2-BR Near Downtown, TMC & NRG Stadium	$24,506	$124	54%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
2024 Built Luxe! Downtown/MedCtr/NRG/Galleria	$30,311	$202	41%	2	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxy 2024 - Downtown /NRG/ Toyota & Medical Center	$23,068	$191	33%	2	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Elegant Spacious Houston Home	$21,823	$125	47%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 3 (1)
Nice & Cozy Newly Renovated Home	$21,819	$125	44%	2	1	1	$60	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

-3.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,594	-$3,189	-$4,784	-$6,379	-$7,974	-$15,949	-$47,847
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$138,560	$138,560	$138,560	$138,560	$138,560	$138,560	$138,560
Down Payment	$34,640	$34,640	$34,640	$34,640	$34,640	$34,640	$34,640
Property Appreciation	$5,196	$10,547	$16,060	$21,738	$27,586	$59,566	$247,201
Total Return	$176,801	$180,558	$184,475	$188,558	$192,811	$216,817	$372,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.42%

Cap Rate

5.82%

Return on Investment

11.38%

4901 Mallow St #B

2 bed • 3 bath • 6 guests

Purchase Price

Est. $831/mo

Inquire about this property

Contact Agent

$173,200

Zestimate

Airbnb Investor Score

-$1,594

Annual Profit

5.8%

Cap Rate

-3.4%

Cash on Cash

$27,320

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $150/night at 58% occupancy.Projected nightly rate is $136/night at 55% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$27,868

Avg annual revenue

55%

Avg occupancy rate

$136

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

$25k

$40k

$55k

-$1,595

Profit

Revenue

$27,320

Operating Expenses

$17,232

Operating Income

$10,089

Mortgage & Taxes

$11,684

Profit (Cash Flow)

-$1,595

$46,586

Cash Investment

Down Payment

$34,640

Renos & Furnishing

$6,750

Closing Costs

$5,196

Total

$46,586

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.42%

Cap Rate

5.82%

Return on Investment

11.38%

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

$8,220

Deductible property tax

$1,715

Your total deduction

$19,685

Your adjusted annual income

$150,000 - $19,685 = $130,315

Taxes on $130,315 (30%)

$39,094

Your old tax bill

$45,000

Your new tax bill

$39,094

Estimated tax savings

$5,906

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:

Year built:

Size:

1,212 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Forced Air, Wall Furnace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: -

Building area: 1,212 sqft

Garage: No

Heating: Forced air, wall furnace

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: -

Amenities: Dishwasher, Freezer, Microwave, Oven, Refrigerator, WD Hookup

Price per square foot: $142

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $173,200

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