BNBCalc Short Term Rental Rental Arbitrage Analysis 909 Texas Ave, Houston, TX, 77002

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$59,151

Profit (Cash Flow)

$23,466

Cash on Cash Return

539.4%

Annual Revenue

$59,151

AirDNA projects $131/night at 59% occupancy ($28,229). Airbtics projects $125/night at 69% occupancy ($31,502). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 79% occupancy rate, $205 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,750	$32,343	$41,828	$71,075
Occupancy	65%	71%	79%	91%
Nightly Rate	$91	$118	$136	$205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfortable Getaway Downtown Htx	$34,933	$126	70%	1	1	2	$115	✅	❌	✅	Y / Y	⭐️ 5 (24)
Your Perfect Home Away from Home	$47,347	$150	85%	1	1	2	$45	✅	❌	❌	Y / Y	⭐️ 5 (71)
Centrally located downtown	$60,538	$205	79%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 5 (90)
High rise in downtown	$49,279	$198	68%	1	1	365	$150	✅	❌	✅	Y / Y	⭐️ 5 (1)
Calm/Cozy Oasis Studio near Toyota Center	$33,533	$131	69%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
The Studio @ Toyota Center	$18,492	$73	65%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Downtown Queen bed flat w free parking	$16,786	$104	40%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (4)
Upscale 1BDR City Views: Pool, Free Parking	$45,476	$118	99%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (109)
Prime Location w/ Pool + Gym	$28,705	$104	71%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
The City Center King Suite\|Pool\|WIFI\|Rooftop\|	$30,742	$110	70%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (81)
Adorable 5star Luxury Living	$26,631	$88	75%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (80)
Luxury City View King Suite\|Pool\|Wifi\|Rooftop\|	$36,313	$106	87%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (130)
Downtown Dream Toyota/Conven Ctr	$26,548	$81	81%	1	1	1	$65	✅	❌	✅	Y / N	⭐️ 4.9 (39)
LUXURY DOWNTOWN SUITE/POOL/SKY LOUNGE/WIFI	$42,117	$118	94%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 5 (239)
Downtown Elegance: Upscale Hideaway/King Bed	$38,052	$146	67%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (78)
Houston Apartment Perfect Location	$32,309	$88	91%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (186)
Welcome to Deet’s Place!	$38,792	$129	78%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (93)
Downtown Houston Deluxe King Suite	$41,845	$121	89%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (41)
Faeland: Downtown Houston Studio Sleeps 4	$22,080	$104	56%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Coolest Luxury Palace Downtown	$33,646	$94	91%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (113)
1bdrm Apt by \|NRG\|ToyotaCenter\|Gym\|Pool\|Workspace	$30,183	$106	75%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (70)
U4 Penthouse Down tOwN Free gym/ Free Parking	$26,824	$136	51%	1	1	2	$65	✅	✅	✅	Y / Y	⭐️ 5 (12)
Close to Everything! Gym + Secure Parking	$35,663	$126	74%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (78)
Luxury Living Downtown Houston Kingbed.	$30,025	$86	92%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (198)
Storehouse Studio Downtown First Ward Art District	$22,123	$80	70%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (459)
Dwtn Houston-Luxury Home Business/Couples Retreat	$40,407	$138	80%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (436)
Cozy Downtown Studio-Toyota Center	$19,902	$71	72%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (178)
Classy Style Lux 1bdr Apt	$24,735	$87	71%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (78)
Calm Cozy Oasis in the Heart of DT Houston	$21,011	$91	62%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Skyline City Views: Parking, Pool, Wi-Fi, Rooftop	$36,629	$119	76%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (82)
Downtown \| Comfy Tundra Laydown	$51,426	$275	48%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Downtown Luxury Living 5star	$28,221	$92	77%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (86)
Holly Studio @ Downtown Arts District	$20,222	$85	65%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (80)
Abstract/Apartment/Downtown/Toyota Center/Pool/Gym	$26,864	$96	71%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.8 (45)
U1 Penthouse W/Rental CAR/ Dwntwn Houston 1BR 1BTH	$26,573	$136	52%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Comfy & Spacious \| Queen-Bed, Patios, Pool & Gym	$36,006	$129	73%	1	1	3	$60	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Modern Downtown Apartment	$33,858	$124	73%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (47)

Return Metrics

539.43% 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)	$23,465	$46,931	$70,396	$93,862	$117,328	$234,656	$703,968
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	$23,465	$46,931	$70,396	$93,862	$117,328	$234,656	$703,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

539.43%

Payback Period Days

Return on Investment

539.43%

909 Texas Ave Houston, Texas, 77002

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$59,151

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $131/night at 59% occupancy.Projected nightly rate is $125/night at 69% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$31,837

Avg annual revenue

69%

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

$10k

$30k

$45k

$60k

$23,466

Profit

Revenue

$59,151

Operating Expenses

$19,690

Operating Income

$39,462

Net Effective Rent

$15,996

Profit (Cash Flow)

$23,466

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

539.43%

Payback Period Days