Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 777 Preston St, Houston, TX, 77002

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$49,593

Profit (Cash Flow)

$2,346

Cash on Cash Return

53.9%

Annual Revenue

$49,593

AirDNA projects $118/night at 64% occupancy ($27,583). Airbtics projects $156/night at 54% occupancy ($30,768). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $186 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,601$30,306$51,298$68,791
Occupancy38%57%73%79%
Nightly Rate$107$140$186$229

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
$34,933
$126
70%
112$115✅❌✅Y / Y⭐️ 5 (24)
$49,279
$198
68%
11365$150✅❌✅Y / Y⭐️ 5 (1)
$48,320
$153
85%
112$45✅❌❌Y / Y⭐️ 4.8 (62)
$16,826
$104
40%
112$40❌❌❌Y / Y⭐️ 4.8 (4)
$24,811
$135
49%
111$75✅❌✅Y / Y⭐️ 4.8 (82)
$36,570
$143
65%
111$75✅✅❌Y / Y⭐️ 4.8 (72)
$22,644
$79
73%
112$80❌❌❌Y / Y⭐️ 5 (449)
$22,556
$104
57%
112$95❌❌❌Y / Y⭐️ 4.9 (53)
$37,726
$125
78%
111$70❌❌✅Y / Y⭐️ 5 (84)
$40,022
$135
81%
112$0❌❌✅Y / Y⭐️ 5 (428)
$57,874
$203
76%
111$75✅✅✅Y / Y⭐️ 5 (86)
$20,222
$85
65%
111$0❌❌❌N / Y⭐️ 5 (80)
$39,998
$145
73%
112$50❌❌✅Y / Y⭐️ 5 (98)
$34,624
$172
55%
111$0❌❌❌Y / Y⭐️ 4.5 (182)
$19,832
$127
39%
112$75✅❌✅Y / Y⭐️ 5 (9)
$21,011
$91
62%
112$50❌❌❌Y / Y⭐️ 4.8 (17)
$30,648
$82
97%
111$80✅❌✅Y / Y⭐️ 4.8 (87)
$27,958
$139
50%
111$75✅✅❌Y / Y⭐️ 4.6 (20)
$23,662
$100
60%
112$100✅✅✅Y / Y⭐️ 4.8 (83)
$19,515
$172
31%
111$0✅❌❌N / Y⭐️ 5 (11)
$27,815
$126
56%
112$95✅❌✅Y / Y⭐️ 5 (21)
$28,726
$108
71%
111$99✅❌❌Y / Y⭐️ 4.9 (90)
$23,741
$142
45%
111$65✅❌✅Y / Y⭐️ 4.9 (64)
$34,658
$122
74%
112$90✅❌❌Y / Y⭐️ 5 (22)
$31,718
$144
57%
1120$165✅❌✅Y / Y⭐️ 4.8 (25)
$26,542
$196
37%
111$0✅❌❌N / Y⭐️ 0 (0)
$31,360
$85
96%
112$49✅❌❌Y / Y⭐️ 4.8 (303)
$26,064
$88
79%
112$85✅❌✅Y / Y⭐️ 4.8 (59)
$30,290
$105
76%
111$99✅❌❌Y / Y⭐️ 4.9 (142)
$36,058
$133
71%
111$105✅❌✅Y / Y⭐️ 4.8 (28)
$47,199
$248
52%
111$0❌❌✅N / Y⭐️ 0 (3)
$37,269
$183
52%
112$125✅❌✅Y / Y⭐️ 5 (7)

Return Metrics

53.92% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,345$4,691$7,037$9,383$11,728$23,457$70,372
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$2,345$4,691$7,037$9,383$11,728$23,457$70,372

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

53.92%

Payback Period Days

677

Return on Investment

53.92%

property-location

777 Preston St Houston, Texas, 77002

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

$49,593

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $118/night at 64% occupancy.Projected nightly rate is $156/night at 54% occupancy.

Top 26% of comparables

Top 26% 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.

$29,167

Avg annual revenue

54%

Avg occupancy rate

$156

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

$10k

$25k

$40k

$60k

Sign up to see the data on 40 all comparables

$2,346

Profit

Revenue

$49,593

Operating Expenses

$18,447

Operating Income

$31,146

Net Effective Rent

$28,800

Profit (Cash Flow)

$2,346

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

53.92%

Payback Period Days

677