BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 5829 Kiam St, Houston, TX, 77007

5 bed • 3 bath • 10 guests • $672,600

BNB

Calc

Annual Revenue

$118,434

Profit (Cash Flow)

$43,986

Cap Rate

13.3%

Annual Revenue

$118,434

AirDNA projects $310/night at 56% occupancy ($63,406). Airbtics projects $523/night at 62% occupancy ($118,434). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $523 rate per night.

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

Percentiles25%50%75%90%
Revenue$60,680$109,980$180,758$287,074
Occupancy50%62%77%83%
Nightly Rate$318$460$614$913

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Spacious Inner Loop Duplex w Game Room and Peloton

No image available

$154,585
$477
86%
53.52$189❌❌✅Y / N⭐️ 5 (16)
5 Bedroom 5 Bath Luxury Home w Downtown View

No image available

$150,423
$614
63%
552$350❌❌✅Y / Y⭐️ 5 (109)
Luxurious 6BR/3.5 Wifi And Pool

No image available

$83,159
$315
66%
63.51$320✅❌✅Y / Y⭐️ 5 (101)
LnBMC-5, your home away from home- Heights Houston

No image available

$54,600
$253
51%
533$250❌❌❌Y / Y⭐️ 5 (97)
Your Upper Kirby Queen | Sleeps 14/6BR/5BA/2PA

No image available

$174,457
$550
83%
651$283❌❌✅Y / Y⭐️ 0 (0)
The Hera | Montrose Luxury Mansion w/ Pool, 5BR

No image available

$32,504
$110
66%
52.51$204✅❌✅Y / Y⭐️ 5 (27)
Your Cardinal Connection | Sleeps 10/5BR/2BA/2PA

No image available

$123,339
$374
83%
521$183❌❌✅Y / Y⭐️ 4 (3)
Your Montrose Dream | Sleeps 20/6BR/4BA/2PA

No image available

$233,001
$1,085
56%
651$353✅❌✅Y / Y⭐️ 5 (4)
Your Cardinal Connection | Sleeps 12/5BR/2BA/2PA


No image available

$110,584
$357
77%
521$203❌❌✅Y / Y⭐️ 0 (1)
~Entire 4 unit complex~

No image available

$46,290
$292
42%
552$200❌❌❌Y / Y⭐️ 5 (48)
Upscale Jungle in Midtown! Close to Minute Maid!

No image available

$89,005
$319
74%
541$200❌❌❌Y / Y⭐️ 5 (56)
LnBMC- Your home away from home- 7 Houston Heights

No image available

$70,676
$446
42%
642$350❌❌❌Y / Y⭐️ 5 (13)
The Hestia | Luxe Montrose Retreat| 5BR Sanctuary!

No image available

$60,017
$274
53%
521$204❌❌✅Y / Y⭐️ 5 (85)
Your Montrose Dream | Sleeps 12/6BR/4BA

No image available

$190,507
$599
83%
641$253❌❌❌Y / Y⭐️ 4.2 (4)
Your Montrose Manor | Sleeps 10, 5BR, 2BA, 2PA

No image available

$105,117
$305
89%
521$203❌❌❌Y / Y⭐️ 0 (0)
Your Montrose Gem | Sleeps 10/5BR/2BA/4PA

No image available

$136,367
$474
74%
521$243❌❌✅Y / Y⭐️ 0 (1)
Your Old Montrose Mansion | Sleeps 10/5BR/2BA/2PA

No image available

$134,219
$442
78%
521$193❌❌✅Y / Y⭐️ 4.5 (4)
Urban Jungle Retreat in the HTX Skyline

No image available

$73,327
$344
55%
53.52$225❌❌✅Y / Y⭐️ 5 (111)
The Lou Lou Retreat | 5BR/4.5Bath/7 Beds

No image available

$323,497
$860
99%
54.51$400❌❌✅Y / Y⭐️ 4.5 (3)
HTOWN Lodge 7BED/7BATH in the Heart of Houston!

No image available

$101,606
$500
53%
662$350❌❌✅Y / Y⭐️ 5 (114)
Two Homes in Greater Heights - Elegant Gardens

No image available

$79,481
$356
61%
531$0❌❌✅Y / Y⭐️ 0 (2)
Your Westheimer Dream House | Sleep 12/6BR/3BA/3PA

No image available

$112,726
$385
74%
631$272❌❌✅N / Y⭐️ 3.5 (2)
Central Houston 6 Bed/6 Bath - Htown Suites

No image available

$105,760
$602
48%
662$0❌❌❌Y / Y⭐️ 5 (8)
The Ares | A Luxury Montrose Bunker | 5BR

No image available

$57,895
$258
55%
521$204❌❌✅Y / Y⭐️ 4.8 (51)
The Athena | Montrose Luxury Chefs Kitchen, 6BR+1!

No image available

$172,184
$617
75%
631$204❌❌✅Y / Y⭐️ 4.5 (3)
Historic Yale House 5/3.5 @ Houston Heights

No image available

$58,983
$503
31%
53.52$200❌❌❌Y / Y⭐️ 5 (36)
The Athena | Montrose Luxury Chefs Kitchen, 5BR+2!

No image available

$217,144
$751
79%
531$0❌❌✅Y / Y⭐️ 5 (13)
Aphrodites Charm | Prestige Mansion in Montrose

No image available

$45,910
$224
56%
532$0✅❌✅Y / Y⭐️ 0 (4)
Your Perfect Montrose Manor | Sleep 12/6BR/3BA/3PA

No image available

$151,249
$551
75%
631$0❌❌❌Y / Y⭐️ 0 (0)
One-of-a Kind, Artistic Luxury Home w/Hot Tub

No image available

$81,888
$678
33%
53.52$0❌✅❌Y / Y⭐️ 5 (3)
Your Montrose Manor | Sleeps 12, 6BR, 3BA, 3PA

No image available

$126,726
$347
94%
631$272❌❌❌Y / Y⭐️ 0 (0)
Galleria+Uptown+Sleeps 20+Free Park

No image available

$68,163
$291
64%
523$0✅❌✅Y / Y⭐️ 3.5 (2)
The Athena! Montrose Luxury Chef's Kitchen 5BR+2

No image available

$82,536
$349
60%
531$204❌❌✅Y / Y⭐️ 5 (1)
Montrose Grand House | King & Queen Comforts 6BR!

No image available

$32,324
$184
48%
631$0❌✅✅Y / Y⭐️ 0 (2)
Kit Kemp Inspired Houston Home

No image available

$186,488
$600
81%
572$200❌❌❌Y / Y⭐️ 5 (1)
Modern Houston 5 bedrooms Villa

No image available

$177,876
$900
54%
562$0❌❌❌Y / N⭐️ 0 (0)
StayRoman Houston Luxury Villa

No image available

$186,335
$1,039
49%
562$0❌❌❌Y / Y⭐️ 0 (0)

Return Metrics

26.26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$43,986$87,972$131,958$175,944$219,930$439,861$1,319,583
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$538,080$538,080$538,080$538,080$538,080$538,080$538,080
Down Payment$134,520$134,520$134,520$134,520$134,520$134,520$134,520
Property Appreciation$20,178$40,961$62,368$84,417$107,127$231,318$959,976
Total Return$736,764$801,533$866,926$932,961$999,658$1,343,779$2,952,160

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

26.26%

Cap Rate

13.28%

Return on Investment

42.26%

property-location

5829 Kiam St Houston, Texas, 77007

5 bed • 3 bath • 10 guests

Est. $3,226/mo

Agent

Inquire about this property

Contact Agent

$672,600

Zestimate

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

147

Airbnb Investor Score

$43,986

Annual Profit

13.3%

Cap Rate

26.3%

Cash on Cash

$118,434

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $310/night at 56% occupancy ($63,406.35). Airbtics projects $523/night at 62% occupancy ($118,434).

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$117,871

Avg annual revenue

62%

Avg occupancy rate

$523

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

$30k

$125k

$220k

$325k

Sign up to see the data on 40 all comparables

$43,986

Profit

Revenue

$118,434

Operating Expenses

$29,076

Operating Income

$89,358

Mortgage & Taxes

$45,371

Profit (Cash Flow)

$43,986

$167,448

Cash Investment

Down Payment

$134,520

Renos & Furnishing

$12,750

Closing Costs

$20,178

Total

$167,448

DSCR Ratio

Strong

1.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.26%

Cap Rate

13.28%

Profit (Cummulative)

$43,986

$538,080

$12,750

$20,178

$0

Total Gain

$70,772

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

$31,922

Deductible property tax

$6,659

Your total deduction

$24,407

Your adjusted annual income

$150,000 - $24,407 = $125,593


Taxes on $125,593 (30%)

$37,678

Your old tax bill

$45,000

Your new tax bill

$37,678


Estimated tax savings

$7,322

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:

3,700 sqft

Year built:

1987

Size:

1,965 sqft

Type:

MULTI_FAMILY

Parking:

-

Heating:

Natural Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: MULTI_FAMILY
  • Stories: 1
  • Lot size: 3,700 sqft
  • Building area: 1,965 sqft
  • Garage: No
  • Heating: Natural gas
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Electric
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $342

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0102370000392
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $500,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $672,600


Schools

  • Elementary School: Memorial Elementary School with 7/10 star rating
  • Middle School: Hogg Middle School with 7/10 star rating
  • High School: Waltrip High School with 4/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service