BNBCalc Short Term Rental Investment Analysis 8181 Fannin St, Houston, TX, 77054

1 bed • 1 bath • 1 guests • $1,038

BNB

Calc

Annual Revenue

$26,517

Profit (Cash Flow)

$9,379

Cap Rate

904.6%

Annual Revenue

$26,517

AirDNA projects $108/night at 61% occupancy ($24,062). Airbtics projects $110/night at 66% occupancy ($26,516). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 66% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,066	$27,706	$38,217	$47,088
Occupancy	59%	69%	77%	85%
Nightly Rate	$92	$103	$128	$141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Aerial Vibez near NRG\|MedCTR\|	$26,990	$96	68%	1	1	2	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Exquisite Cove w/2Beds Near NRG\|TXMedCTR\|Galleria	$30,072	$108	69%	1	1	1	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Home felt apartment- Med Center/NRG	$34,030	$94	94%	1	1	1	$65	✅	❌	✅	Y / Y	⭐️ 5 (142)
Cozy apartment \|NRG \|Medical Center	$21,094	$87	60%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (93)
King Size Beauty Houston/NRG/Med Center/Downtown	$13,411	$119	29%	1	1	2	$65	✅	✅	❌	Y / Y	⭐️ 5 (12)
NRG\| Cityscape Haven: Your Relaxing Urban Retreat!	$35,962	$134	72%	1	1	1	$65	✅	✅	✅	Y / Y	⭐️ 4.5 (5)
Cozy/Secure 1 Mile to NRG Stadium & Medical Center	$35,892	$132	69%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (5)
MAIN Attraction \| NRG/Med Center	$31,376	$105	77%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.5 (52)
Lavish Apt \| KingBed\| FreeParking\| Wi-Fi	$47,996	$172	71%	1	1	1	$110	✅	❌	✅	Y / Y	⭐️ 0 (2)
Luxury Apt/Pool/Gym/Rsrvd Parkng/WI-FI/NRG/Med Ctr	$25,585	$86	76%	1	1	2	$79	✅	❌	✅	Y / Y	⭐️ 4.5 (56)
Boho Chic \| Pool, Gym, Wi-Fi \| Pets Allowed \|NRG	$36,761	$133	71%	1	1	1	$110	✅	❌	✅	Y / Y	⭐️ 0 (2)
Spacious 1BR near NRG\| Pool\| Free Wi-Fi & Parking	$32,704	$126	64%	1	1	1	$110	✅	❌	✅	Y / Y	⭐️ 0 (1)
Lovely 1 bedroom apartment near NRG stadium	$10,461	$92	18%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 0 (1)
Beautifully FurnishedApmnt NRG/Med Center/Downtown	$11,779	$118	26%	1	1	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (59)
Heart of Houston NRG/TMC Beautiful Studio 77030	$27,046	$88	80%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (19)
Modern Cozy Studio \| Texas Medical Center ✨	$19,368	$73	68%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (86)
Lovely spacious one bedroom /bath fits 4 people	$25,364	$126	55%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (46)
Newly Remodeled Condo Apt By NRG Stadium	$32,683	$90	94%	1	1	1	$90	✅	✅	✅	Y / Y	⭐️ 5 (189)
Oasis Apt - In Med Center & NRG	$34,806	$106	87%	1	1	3	$80	✅	❌	✅	Y / Y	⭐️ 5 (61)
Poolside•RODEO•NRG•MedCtr	$29,595	$94	81%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (86)
Fabulous lodge by Med center/ NRG	$30,670	$103	76%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 5 (60)
Cozy 2 bed suite in the heart of Houston!	$20,590	$82	62%	1	1	1	$65	✅	✅	❌	Y / Y	⭐️ 5 (86)
Cozy Reinvigorate - Texas Medical Center	$39,173	$139	77%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (260)
Cozy 2 Bed Condo near Texas Medical Center	$23,547	$127	49%	1	1	1	$50	✅	✅	❌	Y / Y	⭐️ 5 (25)
Cozy 1BR APT near Medical Center & NRG Staduim	$14,040	$94	37%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Luxurious 1Bed\| Near NRG & Med Ctr\| Pool & Parking	$22,048	$93	59%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (22)
Luxury Modern APT w/pool in MED CTR+Walk to NRG	$27,911	$87	83%	1	1	2	$80	✅	✅	❌	Y / Y	⭐️ 4.5 (63)
Chic Apt Near NRG Perfect for Monthly Stays!	$42,652	$155	70%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 0 (0)
Luxe 1BR @Med Center/NGR. light rail	$18,144	$73	63%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.7 (34)
Family Friendly Retreat at Med Center/NRG	$27,249	$73	98%	1	1	1	$65	✅	✅	❌	Y / Y	⭐️ 5 (64)
Upscale 1 BR Studio\| Pool, Hot Tub, Near TMC & NRG	$29,504	$104	72%	1	1	1	$80	✅	✅	✅	Y / Y	⭐️ 5 (40)
Luxe 1Br Suite\| FreeParking /Wi-Fi/Pets/Downtown	$50,760	$200	64%	1	1	1	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Modern Apt by NRG\|Monthly Stays\| Free Wi-Fi & Pool	$32,681	$155	51%	1	1	1	$110	✅	❌	✅	Y / Y	⭐️ 4.7 (31)
1BR Luxury Retreat in Medical Center \| NRG Stadium	$23,528	$92	64%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.5 (52)
Cozy Haven in the City	$33,539	$103	85%	1	1	1	$55	✅	✅	✅	Y / Y	⭐️ 5 (36)
The Emerald Escape HTX	$20,710	$107	50%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (48)
The Calm Space\| Med Ctr\| Walk To NRG! Gym\| Pool	$35,651	$140	67%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (12)
One Bedroom Suite Near NRG ~Pool~Parking	$26,578	$96	74%	1	1	5	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Packhouse 3 \| Perfect for Long Stay(NRG/MedCenter)	$23,082	$135	43%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 5 (35)
Med Ctr NRG Amazin Cozy Lux Pool View w Free Parkn	$31,211	$98	83%	1	1	1	$60	✅	✅	✅	Y / Y	⭐️ 4.5 (45)

Return Metrics

208.95% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,379	$18,758	$28,137	$37,517	$46,896	$93,792	$281,377
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$830	$830	$830	$830	$830	$830	$830
Down Payment	$207	$207	$207	$207	$207	$207	$207
Property Appreciation	$31	$63	$96	$130	$165	$356	$1,481
Total Return	$10,448	$19,859	$29,272	$38,685	$48,099	$95,187	$283,897

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

208.95%

Cap Rate

904.58%

Return on Investment

209.87%

8181 Fannin St 2115 Houston, Texas, 77054

1 bed • 1 bath • 1 guests

Purchase Price

Est. $5/mo

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

8617

Airbnb Investor Score

$9,319

Annual Profit

904.6%

Cap Rate

209.0%

Cash on Cash

$26,517

Annual Revenue

BNBCalc predicts this property will get $110 per night with 66% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$28,406

Avg annual revenue

66%

Avg occupancy rate

$110

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

$35k

$50k

$9,379

Profit

Revenue

$26,517

Operating Expenses

$17,127

Operating Income

$9,390

Mortgage & Taxes

$10

Profit (Cash Flow)

$9,379

$4,489

Cash Investment

Down Payment

$208

Renos & Furnishing

$4,250

Closing Costs

$31

Total

$4,489

DSCR Ratio

Strong

134.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

208.95%

Cap Rate

904.58%

Return on Investment

209.87%

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

$49

Deductible property tax

$10

Your total deduction

-$8,630

Your adjusted annual income

$150,000 - -$8,630 = $158,630

Taxes on $158,630 (30%)

$47,589

Your old tax bill

$45,000

Your new tax bill

$47,589

Estimated tax savings

-$2,589

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com