, , , | Investment Analysis

BNBCalc Short Term Rental Investment Analysis , , ,

3 bed • 3 bath • 8 guests • $285,000

BNB

Calc

Annual Revenue

$36,795

Profit (Cash Flow)

-$894

Cap Rate

6.4%

Annual Revenue

$36,795

AirDNA projects $160/night at 59% occupancy ($34,479). Airbtics projects $125/night at 55% occupancy ($25,110). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $146 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,205	$24,240	$38,270	$65,142
Occupancy	41%	56%	69%	86%
Nightly Rate	$91	$114	$146	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 3-bedroom home with indoor fireplace	$30,108	$115	69%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Cozy home near Downtown Houston	$25,782	$90	71%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (42)
Take a break here and feel right at home	$34,190	$99	92%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (50)
3br/1.5 bath, indoor wet bar fireplace. Huge yard	$19,674	$199	25%	3	2	2	$85	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Cozy HTX Getaway - Near Downtown	$25,458	$113	59%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Spacious beautiful home	$36,143	$206	44%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (10)
3 BR Luxury Home \| Downtown + Airport	$34,172	$122	71%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Posh HTX Getaway - Near downtown	$25,912	$112	59%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (23)
Comfortable Spacious 3 Bedroom Rural	$25,487	$89	73%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 4 (12)
Relaxed and Pleasant Haven	$31,895	$86	99%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (68)
Luxury 3BR Home Downtown Houston and near Airport	$29,764	$114	64%	3	2	2	$115	❌	❌	✅	Y / N	⭐️ 5 (1)
Classic Spacious Rural Place	$18,009	$76	60%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 5 (3)
A Touch Of Home Rural	$22,743	$92	65%	3	2	5	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Peerless Retreat - Minutes from Downtown Houston	$30,575	$216	37%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Entire New Home/Sleeps 10/Clean/Mins to Downtown	$30,184	$89	86%	3	3	2	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
Cozy 3 Bedroom Country Place	$21,956	$93	60%	3	2	7	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Quiet 3 Bedroom Spacious	$20,034	$99	48%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Vacation Home Northeast Houston	$20,187	$97	52%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
North Loop Peaceful Hidden Gem	$22,007	$200	28%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Cozy & Spacious home! Near Downtown Houston!	$36,320	$191	50%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
25%Off Special Freshly built 3-bedroom Town home.	$13,215	$78	41%	3	2	1	$110	❌	❌	✅	N / N	⭐️ 4.2 (4)
HTX Vacation Getaway	$21,082	$128	45%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Conveniently located 3BD 2BA, by airport and hwys	$41,528	$130	86%	3	2	3	$205	❌	❌	✅	Y / N	⭐️ 4.7 (14)
Lovely White and brick home	$7,576	$115	18%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Houston Stay	$35,071	$161	58%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (2)
Townhouse in NorthEast Houston	$21,879	$122	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
NEW! Modern Home near Downtown	$13,169	$129	27%	3	2	1	$175	❌	❌	❌	Y / N	⭐️ 5 (15)
Vacation Home Northeast Houston	$34,038	$150	62%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Houston’s Grand Oasis	$11,704	$82	39%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (11)
NEW! \| Valor’s Paradise \| Midterm Stays Welcome	$15,099	$75	55%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
The Chanel Estate	$29,108	$200	36%	3	2	2	$125	❌	❌	❌	N / N	⭐️ 0 (0)
The Perfect Houston Getaway! 3 BDR, Pet Friendly	$11,895	$50	48%	3	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Your Oasis Awaits!	$21,310	$142	41%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Modern Duplex-Unit Near DWTN & George Bush Airport	$13,404	$99	37%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
3-Bedroom spacious home with Tea and Herb garden	$56,362	$208	73%	3	3	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (77)
Cozy & Spacious 3 bedrooms house!	$13,250	$199	17%	3	2	1	$199	❌	❌	❌	Y / Y	⭐️ 0 (0)
New! Sleeps 10-12 \| Near Downtown \| 4 Car Parking!	$23,739	$138	47%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
lovely brick and white home	$25,639	$78	88%	3	1	2	$55	❌	❌	✅	Y / Y	⭐️ 0 (0)
Home Away Houston	$20,862	$100	57%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sweet homey vibe House. 3 bedrooms and 2 baths	$53,070	$145	100%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (7)

Return Metrics

-1.2% 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)	-$893	-$1,787	-$2,681	-$3,575	-$4,469	-$8,938	-$26,814
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,799	$5,772	$8,928	$12,278	$15,836	$37,196	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$67,456	$78,341	$89,674	$101,473	$113,760	$183,274	$664,954

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.2%

Cap Rate

6.43%

Return on Investment

14.07%

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,367/mo

Inquire about this property

Contact Agent

$282,200

Zestimate

Airbnb Investor Score

-$893

Annual Profit

6.4%

Cap Rate

-1.2%

Cash on Cash

$36,795

Annual Revenue

BNBCalc predicts this property will get $125 per night with 55% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$25,590

Avg annual revenue

55%

Avg occupancy rate

$125

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

$5k

$25k

$40k

$55k

-$894

Profit

Revenue

$36,795

Operating Expenses

$18,463

Operating Income

$18,331

Mortgage & Taxes

$19,225

Profit (Cash Flow)

-$894

$74,300

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$8,750

Closing Costs

$8,550

Total

$74,300

DSCR Ratio

Weak

0.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.2%

Cap Rate

6.43%

Return on Investment

14.07%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$30,336

Your adjusted annual income

$150,000 - $30,336 = $119,664

Taxes on $119,664 (30%)

$35,899

Your old tax bill

$45,000

Your new tax bill

$35,899

Estimated tax savings

$9,101

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:

6,599 sqft

Year built:

1978

Size:

2,248 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 6,599 sqft

Building area: 2,248 sqft

Garage: Yes

Heating: Electric

Pool: No

Fireplaces: 1

Basement: No

Cooling: Gas

View: -

Parking: Attached

Amenities: Disposal

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1093950000015

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $255,002

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $282,200

Schools

Middle School: Forest Brook Middle with 2/10 star rating
High School: North Forest High School with 2/10 star rating