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

2 bed • 1 bath • 6 guests • $1,218

BNB

Calc

Annual Revenue

$36,400

Profit (Cash Flow)

$1,668

Cash on Cash Return

26.3%

Annual Revenue

$36,400

AirDNA projects $139/night at 60% occupancy ($30,461). Airbtics projects $113/night at 67% occupancy ($27,652). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 66% occupancy rate, $151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,543	$27,302	$39,361	$54,313
Occupancy	60%	67%	77%	90%
Nightly Rate	$93	$104	$132	$155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Discounted Gorgeous NRG 2 BR Condo King Bed	$38,695	$131	76%	2	1	1	$75	✅	❌	✅	Y / Y	⭐️ 5 (85)
2 Bedroom/2 Bath/Free Parking/Gucci Theater/Oasis	$29,832	$130	59%	2	2	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (177)
Charming & Central: Elegant 2BR Near Med CTR/NRG!	$26,462	$104	63%	2	1	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (37)
Alekay’s HomeAway	$13,220	$108	32%	2	1.5	1	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
Relax and Unwind: Serene 2BD near NRG/ Med Center!	$20,935	$103	53%	2	1	1	$60	✅	❌	✅	Y / Y	⭐️ 5 (25)
Modern, Spacious, Walk-in Shower 2br 2ba Near NRG	$48,287	$163	78%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (5)
The Cozy Cambridge Retreat.	$26,772	$103	64%	2	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (12)
2 Bdroom Escape \|Mins to downtwn/medcntrCozy Patio	$25,341	$85	73%	2	2	3	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (39)
Luxury Suite at Kirby	$39,101	$179	55%	2	2	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (67)
Classy Home NRG Med Ctr w Great Amenities Bldg	$33,458	$98	85%	2	2	1	$99	✅	✅	✅	Y / Y	⭐️ 4.7 (60)
Walk 2 NRG/Drive to TX Med Center- 2bdr 1st floor	$34,534	$130	71%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (35)
The Lightshow-2BR/Theater Room/Medical Center/NRG	$40,490	$139	76%	2	2	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (257)
The Amir - Luxe Pool, Jacuzzi, Res Pkng & Gym	$40,544	$146	72%	2	2	1	$90	✅	✅	✅	Y / Y	⭐️ 4.8 (61)
Spacious luxury Apt. Near MED-CTR/DWNTWN/GALLERIA	$26,020	$98	68%	2	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (115)
2BDR\| NRG\| 2KgBds\| Wifi\| 4kTV\| Pool \| Zoo\| Med\|DT	$23,744	$101	60%	2	1	1	$39	✅	❌	✅	Y / Y	⭐️ 4.5 (76)
LUXE King Bed Family Home: Pool & Hot Tub\|NRG\|TMC\|	$49,914	$170	75%	2	2	1	$90	✅	✅	✅	Y / Y	⭐️ 4.5 (52)
Lux Mid-Rise \| Perfect 2 Bedroom In Great Area	$39,783	$129	80%	2	1	1	$105	✅	✅	❌	Y / Y	⭐️ 5 (54)
LUX 2BR w/pool.5min wlk to NRG stadium	$37,017	$157	62%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (69)
Commuter’s Dream Vacation Rentals	$29,174	$138	54%	2	2	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (56)
The Houston Hideout \| NRG \| Med-Center	$47,567	$204	61%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (71)
Comfortable apt in the heart of Med Center	$39,461	$129	80%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (67)
HTX 2 BR Townhome Retreat \| Pool, Spa, TMC & NRG	$45,686	$156	76%	2	2	1	$95	✅	✅	✅	Y / Y	⭐️ 4.5 (72)
Comfort Hub: 2BR/2BA Near Med Center + Shuttle	$39,957	$124	84%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (132)
Peaceful, Clean, Modern 2br 2ba w/ Walk-in Shower	$50,991	$172	81%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Walk To NRG\| 5mDrive to Med Center\| LongTerm	$76,879	$271	76%	2	2.5	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (41)
Walk'N Distance to NRG & Med Ctr Spacious 4bed Apt	$48,079	$173	73%	2	2	1	$85	✅	✅	✅	Y / Y	⭐️ 4.5 (17)
2 Bedroom Condo MedCenter/NRG	$37,786	$144	69%	2	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (78)
Cute&cozy~2b/2.5b~Medical Center	$37,023	$177	55%	2	2.5	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (44)
Spacious 2br 2ba Lift-Recliner Walk-in Shower	$42,904	$131	84%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 0 (2)
Cozy Condo near NRG/Med Center	$34,828	$112	82%	2	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (26)
Pool View, Lift-Recliner, Walk to NRG, Near TMC	$39,348	$118	85%	2	2	2	$200	✅	✅	✅	Y / Y	⭐️ 4 (4)
Luxury 2BR APT Near NRG Stadium	$22,825	$157	38%	2	1	2	$90	✅	✅	✅	Y / Y	⭐️ 5 (27)
A Touch of Class \| MD Anderson/NRG	$32,562	$174	47%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (60)
Pool View, PowerLift Recliner, Spacious 2br by TMC	$40,702	$130	80%	2	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Stylish 2 King Size Beds Walk to NRG & Med CTR	$47,258	$181	67%	2	2	1	$99	✅	✅	✅	Y / Y	⭐️ 4.5 (38)
2 BR Apartment Walking Distance to NRG Stadium	$23,485	$118	50%	2	1	3	$100	✅	✅	✅	Y / N	⭐️ 4.5 (29)
Apartment in Houston Med Center	$42,091	$156	71%	2	2	2	$140	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Cozy and Chic 2 bedroom loft	$27,246	$111	59%	2	2	1	$100	✅	❌	❌	Y / N	⭐️ 0 (0)
Walk to NRG! Two Bedroom Townhome Near Med Center	$74,150	$464	43%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Walk to NRG\|Free parking\|Safe\|Heart of Med Center	$31,850	$229	38%	2	2.5	5	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (12)

Return Metrics

26.27% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,668	$3,336	$5,004	$6,672	$8,340	$16,681	$50,045
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	$36	$74	$112	$152	$193	$418	$1,738
Total Return	$1,704	$3,410	$5,117	$6,825	$8,534	$17,100	$51,784

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.27%

Payback Period Days

1390

Return on Investment

26.84%

8181 Fannin St Houston, Texas, 77054

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$36,400

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $139/night at 60% occupancy ($30,461.34). Airbtics projects $113/night at 67% occupancy ($27,652).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$37,650

Avg annual revenue

66%

Avg occupancy rate

$151

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

$35k

$55k

$80k

$1,668

Profit

Revenue

$36,400

Operating Expenses

$16,732

Operating Income

$19,668

Net Effective Rent

$18,000

Profit (Cash Flow)

$1,668

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

26.27%

Payback Period Days

1390