BNBCalc Short Term Rental Rental Arbitrage Analysis 5454 Washington Ave, Houston, TX 77007, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$35,589

Profit (Cash Flow)

-$5,037

Cash on Cash Return

-56.0%

Annual Revenue

$35,589

AirDNA projects $203/night at 48% occupancy ($35,589).

BNB Calc projects a 48% occupancy rate, $203 rate per night.

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

Return Metrics

-55.96% 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)	-$5,037	-$10,074	-$15,111	-$20,148	-$25,186	-$50,372	-$151,117
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	-$5,037	-$10,074	-$15,111	-$20,148	-$25,186	-$50,372	-$151,117

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-55.96%

Payback Period Days

Return on Investment

-55.96%

5454 Washington Ave Houston, Texas, 77007

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$35,589

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,037

Profit

Revenue

$35,589

Operating Expenses

$11,827

Operating Income

$23,763

Net Effective Rent

$28,800

Profit (Cash Flow)

-$5,037

$9,000

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,500

Total

$9,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-55.96%

Payback Period Days