BNBCalc Short Term Rental Cohost Analysis Shenandoah Dr, Shenandoah, TX, 77381

2 bed • 2 bath • 1 guests • $356,400

BNB

Calc

Owner income

$25,158

Per year

This Airbnb could earn an additional

$435

Per month vs a Long-Term Rental

Annual Revenue range

$34,185 - $72,616

Annual Revenue

$35,940

AirDNA projects $227/night at 60% occupancy ($49,746). Airbtics projects $164/night at 60% occupancy ($35,940). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,154	$34,185	$55,029	$72,616
Occupancy	51%	61%	68%	84%
Nightly Rate	$132	$149	$211	$226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Shenandoah Home < 2 Mi to The Woodlands Mall!	$55,382	$210	68%	2	1	2	$124	❌	❌	❌	Y / Y	⭐️ 5 (26)
Escape to Luxury in The Woodlands & Enjoy	$46,816	$142	85%	2	3	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (91)
Vegas Glam, 5* Lux 2 Kings, Pool, Gym, Parking	$67,190	$274	67%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (24)
Executive 2 Bedroom / 2 Bath Condo in The Woodland	$31,838	$141	57%	2	2	2	$151	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
Serenity, Lux 5* 2 Bedroom, Love the Woodlands	$71,741	$253	73%	2	2	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (15)
Resort Style 2 Bedroom/2 Bath Apt./Condo in The Wo	$27,304	$139	47%	2	2	2	$151	✅	❌	❌	Y / Y	⭐️ 4.3 (34)
Country Cottage in The Woodlands	$31,803	$90	95%	2	1	8	$125	❌	❌	❌	Y / Y	⭐️ 5 (155)
Beautiful Large 2 Bedroom / 2 Bath Condo in The Wo	$39,170	$149	67%	2	2	2	$151	✅	❌	❌	Y / Y	⭐️ 4.7 (38)
Large Apartment With Pool	$36,834	$116	84%	2	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
Waterway Getaway, Lux 2 King Bedrooms, King Sofa-bed, Pool	$46,053	$215	54%	2	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (72)
2 BR house near The Woodlands	$33,580	$128	70%	2	2	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (70)
City Loft, 5* Lux King Bedrooms, The Waterway, Spacious	$47,681	$215	57%	2	2	2	$170	✅	❌	❌	Y / Y	⭐️ 5 (51)
Patio Retreat	$18,524	$222	20%	2	4	2	$174	✅	❌	❌	Y / Y	⭐️ 5 (3)
Walk to Dine, Pool, 2 Balconies, 5-star Lux Apt	$52,813	$222	65%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Golden Retreat w/ King Suite\|2 BD\| Pool\|Gym	$14,779	$136	28%	2	2	2	$105	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
Stylish Modern Apartment in The Woodlands	$35,038	$100	95%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Spacious 2 bed/2bath in The Woodlands**	$38,676	$154	65%	2	2	2	$151	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
★Relaxing Pond View ♥ King Bed ★ Fast Internet ♥	$28,548	$150	52%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Welcome Home	$56,928	$223	68%	2	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (3)
Woods Edge, 5* Lux King, Pool, ❤ of THE WOODLANDS, Gym	$69,570	$288	66%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (31)
The Fusion Suite (2 Bedroom)	$62,806	$220	78%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (16)
★New TEXAS ☻House 3 Bed in Woodlands	$22,334	$105	49%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Beautiful House in The Woodlands TX.	$25,211	$164	42%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Quiet Complex The Woodlands	$24,156	$110	60%	2	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (6)
Spacious 2 bed/2Bath in The Woodlands, Tx	$22,449	$134	39%	2	2	2	$151	✅	❌	✅	Y / Y	⭐️ 3.4 (8)
Hidden Gem! Medical Corridor! The Woodlands area!	$15,721	$65	65%	2	1	3	$25	❌	❌	❌	N / Y	⭐️ 4.9 (18)
Pond View! - King Bed - Ground Floor - Fast WIFI	$16,548	$137	33%	2	1	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Escape to luxury 2BD King Suite Apartment	$30,041	$139	57%	2	2	1	$122	✅	❌	❌	Y / Y	⭐️ 4.7 (19)
Stunning Model Penthouse 2BDR The Woodlands TX	$77,830	$266	78%	2	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Charming apartment The Woodlands	$32,887	$100	85%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Welcome to Your PetFriendly Retreatin TheWoodlands	$42,195	$183	63%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Upscale 2 BDR The Woodlands, TX Hughes Landing	$47,854	$202	64%	2	2	3	$175	✅	✅	✅	Y / Y	⭐️ 5 (5)
Location! The waterway! Beautiful 2 bedroom!	$41,504	$162	70%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
BoHo 2B2B in Spring 5mins from the Woodlands	$23,138	$109	58%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
Lakefront Cottage in The Woodlands	$25,161	$174	36%	2	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (3)
★ Cozy Woodlands ★ in a Stylish Family Setting ♥	$32,685	$140	60%	2	2	3	$79	✅	✅	❌	Y / Y	⭐️ 5 (32)
Spacious, Lavish 2/2 Woodlands	$25,883	$136	52%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.3 (3)
A 2X2 Apt In the heart of The Woodlands. Near MDA	$15,856	$114	38%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
70’s Vibe Rock’n Roll 🏡 Great Location & Amenities	$35,665	$185	51%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
★ Cozy Woodlands ★ Pond View ★ Fast Internet 600 ♥	$30,195	$150	55%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)

Shenandoah Dr Shenandoah, Texas, 77381

2 bed • 2 bath • 1 guests

Inquire about this property

Contact Agent

$35,940

Annual Revenue

BNBCalc predicts this property will get $164 per night with 60% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$37,509

Avg annual revenue

60%

Avg occupancy rate

$164

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

$15k

$35k

$55k

$80k

$7,188

Profit

Revenue

$35,940

Cleaning

$5,394

Cohost commission

$7,188

Owner payout

$25,158

$0

Cash Investment

Renos & Furnishing

Total