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 8002 Glen Valley Dr, Houston, TX, 77061

3 bed β€’ 3 bath β€’ 9 guests β€’ $461,900

BNB

Calc

Annual Revenue

$35,231

Profit (Cash Flow)

-$14,187

Cap Rate

3.7%

Annual Revenue

$35,231

AirDNA projects $192/night at 48% occupancy ($33,660). Airbtics projects $182/night at 53% occupancy ($35,231). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $182 rate per night.

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

Percentiles25%50%75%90%
Revenue$18,827$33,313$52,544$83,918
Occupancy39%52%68%81%
Nightly Rate$127$167$201$273

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
Cozy House Downtown Houston!
$20,698
$154
34%
312$85❌❌❌N / Y⭐️ 4 (9)
Houston Paradise! Close to HOU!
$37,642
$165
56%
322$175βœ…βŒβŒY / Y⭐️ 4.5 (24)
Hobby Airport-Double Queens Rooms/2 Baths+Gated
$32,802
$128
63%
322$125❌❌❌Y / Y⭐️ 5 (86)
Your Home, As You Imagine | Convenient Urban Haven
$32,151
$142
57%
332$120❌❌❌Y / Y⭐️ 5 (72)
The Houston Hideaway Awaits! Rodeo Ready!
$37,172
$106
94%
321$100βœ…βŒβŒY / Y⭐️ 5 (38)
3 BR: w/ Pool and Firepit near Hobby Airport
$71,511
$237
80%
321$150βœ…βŒβŒY / Y⭐️ 5 (70)
Shades of Greyβ€’ 3 BR/2.5 BA Near Dwntwn & NRG
$32,660
$203
40%
32.52$225❌❌❌Y / Y⭐️ 5 (23)
Sleeps 6 | Houston's Stylish Poolside Retreat
$19,654
$121
44%
322$15βœ…βŒβŒY / Y⭐️ 4.7 (17)
Farm Style House 3 beds 2 baths near downtown
$36,999
$124
77%
327$100βŒβŒβœ…N / N⭐️ 4.5 (31)
Luxe 3B/2B! Kid Friendly! Tesla Charger!2 mi Hobby
$35,185
$164
52%
32.51$150❌❌❌Y / Y⭐️ 5 (33)
Lovely 3/1-Bedroom vacation home
$22,467
$103
57%
315$100❌❌❌Y / Y⭐️ 5 (8)
Stylish + Spacious| Sleeps 8 |NRG/Hobby Airport
$41,772
$368
30%
33.52$125❌❌❌Y / Y⭐️ 4.5 (6)
THE ROOK-3bd2bh- Central-Hobby-UH-NRG
$32,645
$123
69%
323$120βŒβŒβœ…Y / Y⭐️ 5 (46)
Entire home in Houston, Texas
$46,463
$167
71%
32.52$155❌❌❌Y / Y⭐️ 5 (24)
Houston's Stylish Poolside Retreat
$31,134
$177
44%
321$200βœ…βŒβŒY / Y⭐️ 4.4 (8)
Modern 3-Story|Sleeps 10 |2KingBedSuite| 3 Bedroom
$45,549
$172
66%
33.52$210βŒβŒβœ…Y / Y⭐️ 5 (54)
Peacock Villa -3BR NearHobbyAirport
$28,407
$188
38%
32.51$125βŒβŒβœ…Y / Y⭐️ 5 (47)
Modern Gatsby"Theme"|Sleep12Guest|3Bdrm|KINGSuite
$32,015
$117
68%
33.52$180βŒβŒβœ…Y / Y⭐️ 5 (101)
Charming Bungalow - Newly Renovated
$44,568
$123
99%
322$0βœ…βŒβŒY / Y⭐️ 5 (215)
3 Rooms Near Downtown | Free Airport Shuttle
$56,240
$394
39%
331$0❌❌❌Y / Y⭐️ 4.5 (11)
Family-Friendly Getaway - Tranquil, Clean, Sunny
$42,048
$175
62%
33.53$105❌❌❌Y / Y⭐️ 5 (24)
Three Story Townhome Near Med Center & NRG Stadium
$24,111
$182
32%
33.51$140βŒβŒβœ…Y / Y⭐️ 5 (40)
City Vibes +Comfort| Sleeps 9|Close to Downtwn/NRG
$47,120
$368
34%
33.52$125❌❌❌Y / Y⭐️ 4.5 (6)
Spacious 3BR w/2 Workspaces+Fast Wifi+BBQ
$17,116
$70
59%
312$165βŒβŒβœ…Y / Y⭐️ 5 (26)
In the Heart of Pasadena Home 3BR π“ƒ—πš
$23,261
$146
40%
3115$135βŒβŒβœ…Y / Y⭐️ 5 (5)
Bird House Fully Equipped Near Downtown/Galveston
$36,934
$141
70%
3220$145βŒβŒβœ…Y / Y⭐️ 4.5 (27)
Charming 3 BR Suburban Sancturary
$32,127
$133
66%
311$0❌❌❌Y / Y⭐️ 5 (78)
French Country In The City! - Cozy Home W/Big Yard
$21,550
$105
52%
311$130βŒβŒβœ…Y / Y⭐️ 4.3 (9)
Modern 1-Level Home w/Private Backyard- Hobby Area
$25,404
$73
92%
327$150❌❌❌Y / Y⭐️ 4.5 (15)
Quiet, Spacious, Hist. District, Near Hou(Hobby)
$34,081
$209
43%
31.52$100❌❌❌Y / Y⭐️ 4.5 (17)
Stylish and Cozy Newly Built
$28,691
$201
39%
32.52$0❌❌❌Y / Y⭐️ 5 (20)
Cozy Getaway: Parking, Wi-Fi, #HTX, Hobby Air
$57,798
$168
94%
331$0βœ…βŒβœ…Y / Y⭐️ 4 (2)
Entire New Townhome | 3 bedroom| Sleeps 6 | Hobby
$69,427
$396
47%
322$50βŒβœ…βœ…Y / Y⭐️ 5 (3)
Modern Hobby Oasis
$44,378
$263
45%
322$170βœ…βŒβŒY / N⭐️ 4.8 (17)
Thoughtfully Decorated Retreat
$21,898
$193
31%
32.52$0❌❌❌Y / Y⭐️ 5 (20)
3 bed 1 bath + less than 10 miles from NRG Stadium
$20,278
$181
27%
312$125❌❌❌Y / Y⭐️ 5 (8)
A lovely space by Hobby airport
$11,303
$193
16%
322$0βŒβŒβœ…Y / Y⭐️ 4.7 (19)
5 min from Hobby Airport! Wi-Fi, Coffee, Parking
$16,670
$261
16%
322$100βŒβŒβœ…Y / Y⭐️ 5 (11)
Dog Friendly/Near NRG/Hobby Airport/Downtown
$25,254
$135
40%
322$180βŒβŒβœ…Y / Y⭐️ 4.8 (43)
1940s Retro-Modern Houston Home
$54,730
$212
69%
322$175βŒβŒβœ…Y / Y⭐️ 5 (33)

Return Metrics

-12.33% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$14,186-$28,373-$42,560-$56,747-$70,934-$141,869-$425,609
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,537$9,355$14,470$19,900$25,665$60,284$369,520
Down Payment$92,380$92,380$92,380$92,380$92,380$92,380$92,380
Property Appreciation$13,857$28,129$42,830$57,972$73,568$158,854$659,252
Total Return$96,587$101,491$107,119$113,505$120,679$169,649$695,543

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.33%

Cap Rate

3.67%

Return on Investment

3.65%

property-location

8002 Glen Valley Dr Houston, Texas, 77061

3 bed β€’ 3 bath β€’ 9 guests

Est. $2,215/mo

Agent

Inquire about this property

Contact Agent

$461,900

Zestimate

Houston

Guide

Zoning

Market

Guide


Laws


Market Data

-43

Airbnb Investor Score

-$14,186

Annual Profit

3.7%

Cap Rate

-12.3%

Cash on Cash

$35,231

Annual Revenue

BNBCalc predicts this property will get $182 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 36% 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.

$34,797

Avg annual revenue

53%

Avg occupancy rate

$182

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$30k

$50k

$75k

Sign up to see the data on 40 all comparables

-$14,187

Profit

Revenue

$35,231

Operating Expenses

$18,260

Operating Income

$16,971

Mortgage & Taxes

$31,158

Profit (Cash Flow)

-$14,187

$114,987

Cash Investment

Down Payment

$92,380

Renos & Furnishing

$8,750

Closing Costs

$13,857

Total

$114,987

DSCR Ratio

Weak

0.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.33%

Cap Rate

3.67%

Profit (Cummulative)

-$14,187

$4,538

$8,750

$13,857

$0

Total Gain

$4,208

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

$21,922

Deductible property tax

$4,573

Your total deduction

$61,154

Your adjusted annual income

$150,000 - $61,154 = $88,846


Taxes on $88,846 (30%)

$26,654

Your old tax bill

$45,000

Your new tax bill

$26,654


Estimated tax savings

$18,346

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:

0.3 sqft

Year built:

1955

Size:

3,263 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other, Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.3 sqft
  • Building area: 3,263 sqft
  • Garage: No
  • Heating: Other, gas
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central
  • View: -
  • Parking: Carport, Garage - Attached
  • Amenities: -
  • Price per square foot: $141

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0820430000001
  • Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $462,941
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $461,900


Schools

  • Elementary School: Park Place Elementary School with 5/10 star rating
  • Middle School: Ortiz Middle School with 2/10 star rating
  • High School: Chavez High School with 3/10 star rating