BNBCalc Short Term Rental Investment Analysis TX-8 Beltway, Houston, TX,

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$29,249

Profit (Cash Flow)

$7,806

Cap Rate

2.9%

Annual Revenue

$29,249

AirDNA projects $171/night at 50% occupancy ($31,228). Airbtics projects $154/night at 52% occupancy ($29,248). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,386	$26,391	$44,905	$60,181
Occupancy	41%	52%	58%	72%
Nightly Rate	$102	$130	$200	$215

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 3-bedroom home with indoor fireplace	$26,907	$119	58%	3	2	4	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Escape to Luxury: Private Pool & Spa Retreat	$70,979	$300	61%	3	1.5	2	$190	✅	✅	✅	Y / Y	⭐️ 4.5 (21)
Cozy HTX Getaway - Near Downtown	$26,516	$116	60%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (36)
Posh HTX Getaway - Near downtown	$28,148	$124	58%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (32)
New Build Home/Sleeps 10/Clean/Mins to Downtown	$32,538	$102	78%	3	2.5	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (75)
Luxury 3BR Home Downtown Houston and near Airport	$27,844	$124	55%	3	2	2	$115	❌	❌	✅	Y / N	⭐️ 4.5 (10)
Modern 3 Bedroom 2 Bathroom!	$47,040	$211	54%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (57)
Peerless Retreat - Minutes from Downtown Houston	$31,921	$215	38%	3	2.5	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (6)
3br/1.5 bath, indoor wet bar fireplace. Huge yard	$20,543	$202	25%	3	1.5	2	$85	✅	❌	✅	Y / Y	⭐️ 5 (42)
King Ste W/Fireplace/120"CurvedScreenMovieTheater	$37,003	$176	52%	3	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (34)
3 BR Luxury Home \| Downtown + Airport	$34,172	$122	71%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
Cozy home near Downtown Houston	$29,804	$100	76%	3	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Beautiful 3 Bedroom Home 10 mins from IAH	$25,163	$216	28%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cozy 3 Bedroom Country Place	$26,684	$98	69%	3	2	7	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Take a break here and feel right at home	$34,745	$100	94%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (55)
Spacious beautiful home	$36,143	$206	44%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (10)
Spacious 3 br home 12 min from Downtown	$38,816	$193	52%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Classic Spacious Rural Place	$18,720	$83	57%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 5 (4)
2100 SQFT Houston Long Term Luxury Pool Spa Resort	$68,524	$345	48%	3	2.5	5	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (14)
Comfy Houston Home - Close to Downtown	$56,812	$214	72%	3	2.5	2	$79	❌	❌	❌	Y / N	⭐️ 5 (17)
HTX Vacation Getaway	$21,081	$128	45%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Modern 3BR w Air Hockey, BBQ, 85" TV, Sleeps 10	$17,726	$167	29%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (77)
Beautiful Home close to Bush International Airport	$48,235	$300	42%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (50)
Stylish 3BR w Pool Table, BBQ, 85" TV Sleeps 10	$21,520	$168	35%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (85)
Vacation Home Northeast Houston	$23,387	$142	45%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Comfortable Spacious 3 Bedroom Rural	$18,015	$93	46%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 4 (13)
Spacious & Relaxing 3BR in HTX	$35,666	$167	56%	3	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (31)
A Touch Of Home Rural	$20,297	$94	54%	3	2	5	$135	❌	❌	❌	Y / Y	⭐️ 5 (26)
3-Bedroom spacious home with Tea and Herb garden	$45,534	$213	58%	3	2.5	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (77)
Quiet 3 Bedroom Spacious	$17,145	$102	41%	3	2	5	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Townhouse in NorthEast Houston	$18,447	$120	42%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
NEW! \| Valor’s Paradise \| Midterm Stays Welcome	$18,607	$82	62%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (9)
North Loop Peaceful Hidden Gem	$22,007	$200	28%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
The Black & White Oasis	$14,054	$120	32%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Relaxed and Pleasant Haven	$28,883	$91	85%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (74)
Vacation Home Northeast Houston	$20,187	$97	52%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (16)
Comfortable Family Home in Houston	$16,111	$142	31%	3	2.5	2	$0	❌	❌	❌	Y / N	⭐️ 4 (8)
New construction 3bed 3bath! private bathrooms	$22,695	$117	53%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Downtown Houston Getaway—Close to It All!	$29,833	$143	57%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cowboy Ranch House	$19,808	$132	41%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

1.94% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,806	$15,612	$23,419	$31,225	$39,032	$78,064	$234,192
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.94%

Cap Rate

2.94%

Return on Investment

4.79%

TX-8 Beltway Houston, Texas, 77049

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$286,900

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$7,806

Annual Profit

2.9%

Cap Rate

1.9%

Cash on Cash

$29,249

Annual Revenue

BNBCalc predicts this property will get $154 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

$29,956

Avg annual revenue

52%

Avg occupancy rate

$154

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

$30k

$50k

$70k

$7,806

Profit

Revenue

$29,249

Operating Expenses

$17,482

Operating Income

$11,766

Mortgage & Taxes

$3,960

Profit (Cash Flow)

$7,806

$408,500

Cash Investment

Down Payment

$400,000

Renos & Furnishing

$8,500

Total

$408,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.94%

Cap Rate

2.94%

Return on Investment

4.79%

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

Deductible property tax

$3,960

Your total deduction

$37,032

Your adjusted annual income

$150,000 - $37,032 = $112,968

Taxes on $112,968 (30%)

$33,890

Your old tax bill

$45,000

Your new tax bill

$33,890

Estimated tax savings

$11,110

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:

6,882 sqft

Year built:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,882 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0911790000021

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $7,097

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $258,400

Schools

Middle School: C E King Middle School with 3/10 star rating
High School: C E King High School with 4/10 star rating