BNBCalc Short Term Rental Rental Arbitrage Analysis 5006 Cornish St unit b, Houston, TX 77007, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$56,101

Profit (Cash Flow)

$16,408

Cash on Cash Return

149.8%

Annual Revenue

$56,101

AirDNA projects $320/night at 48% occupancy ($56,101).

BNB Calc projects a 48% occupancy rate, $320 rate per night.

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

Return Metrics

149.84% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,408	$32,816	$49,224	$65,633	$82,041	$164,082	$492,248
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	$16,408	$32,816	$49,224	$65,633	$82,041	$164,082	$492,248

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

149.84%

Payback Period Days

243

Return on Investment

149.84%

5006 Cornish St Houston, Texas, 77007-1906

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$56,101

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,408

Profit

Revenue

$56,101

Operating Expenses

$14,493

Operating Income

$41,608

Net Effective Rent

$25,200

Profit (Cash Flow)

$16,408

$10,950

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,200

Total

$10,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

149.84%

Payback Period Days

243