BNBCalc Short Term Rental Rental Arbitrage Analysis 10919 Villa Lea Ln, Houston, TX, 77071

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$36,093

Profit (Cash Flow)

-$12,999

Cash on Cash Return

-151.1%

Annual Revenue

$36,093

AirDNA projects $169/night at 49% occupancy ($30,245). Airbtics projects $183/night at 54% occupancy ($36,093). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 54% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,882	$36,815	$46,878	$67,349
Occupancy	46%	53%	63%	77%
Nightly Rate	$155	$181	$194	$228

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3Bdrm 3.5Bath 7Beds ❤ NRG, GRB, MM-Park, Galleria	$36,897	$183	52%	3	3.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (96)
Spacious House Great Location - Galleria NRG DT	$37,220	$156	62%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (149)
Quiet\|Beautiful Backyard\|Full Kitchen\|Free Parking	$28,709	$148	53%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Cheerful 3 bedroom Home	$20,194	$164	32%	3	2	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (55)
Rustic Modern Spacious Home	$37,266	$161	60%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
Nr Galleria & Med Center \| Hot Tub \| Games \| WiFi	$57,480	$167	89%	3	3	1	$160	✅	✅	❌	Y / Y	⭐️ 5 (44)
HTX Hideaway Houston Rodeo Ready Pool / Big Yard	$43,584	$166	63%	3	2	3	$210	✅	✅	❌	Y / Y	⭐️ 5 (103)
Spacious home with a huge yard	$31,931	$152	51%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (37)
(5522) David & Jennie's Place II	$27,941	$117	61%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
PolishedHome Near Central/Galleria/NRG/Med Ctr	$45,658	$200	58%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Queen Esther's Place	$28,105	$140	50%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.4 (19)
Lilly’s Maison #4	$45,364	$189	64%	3	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (8)
Beautiful blue home with pool	$29,315	$193	38%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (77)
Garden Home - Arcades, Fun Games, Grill & Park	$39,432	$122	83%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (291)
Great Place in Bellaire	$27,896	$131	54%	3	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Lux home in the heart of Houston	$39,091	$184	55%	3	2.5	1	$199	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
🏈🚴🏻🍻Luxurious family resort NR NRG/MD Anderson/TMC	$64,763	$227	77%	3	2	5	$165	❌	❌	✅	Y / Y	⭐️ 5 (37)
Spacious Ranch House 3 bed 2 bath	$36,343	$193	50%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (1)
Modern Apt 15 min from medcenter	$43,777	$183	65%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
5️⃣⭐️Home🏊‍♂️Pool•SPA•Art❤️MD Anderson•TMC•NRG•Galleria🎗	$68,405	$340	54%	3	2	13	$196	✅	✅	✅	Y / Y	⭐️ 5 (104)
Villa in heart of Chinatown. 2 King/3 Queen/3 Twin	$39,852	$227	45%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (61)
3-BR Getaway Ideal for Families	$39,396	$207	52%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Central Perk	$24,726	$202	32%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.4 (14)
Cozy, comfy family home close to NRG & Med Center	$43,652	$180	63%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (25)
3/2 Classic Style Home 8 mins to The Galleria	$32,423	$167	49%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 0 (1)
Lilly's Maison #1-Medical Center/Galleria/NRG	$58,082	$197	79%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (43)
3 bedroom 2 bath Spacious Getaway	$32,756	$183	47%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (46)
Newly Renovated Houston Home w/ Private Pool!	$42,711	$134	82%	3	2	2	$248	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Breezy villa, Near NRG STDM and the medical center	$16,112	$142	31%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
NEW Peaceful-3 bedrooms/2baths at Chinatown	$27,937	$192	35%	3	2	2	$170	✅	❌	❌	Y / Y	⭐️ 4.6 (17)
Chic & Cozy Home in SW Houston!	$37,524	$140	71%	3	2	1	$125	❌	❌	✅	N / N	⭐️ 5 (18)
Home by Galleria-MedCenter-NRG- EV Charger	$49,293	$246	51%	3	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (32)
Quiet Home Near NRG, Galleria, Med Center, Rodeo	$29,699	$154	49%	3	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (38)
Beautiful Cozy House w/ Saltwater Pool &Spa!l	$70,195	$325	58%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (167)
Cozy Modern Home in SW Houston	$19,629	$173	31%	3	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (12)
Remodled 3 Bedroom home near Galleria & Med Center	$24,213	$178	36%	3	2	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (10)
Newly renovated Mid-century Modern Home	$41,061	$186	60%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Lilly’s Maison #4	$51,330	$186	74%	3	2	4	$180	❌	❌	✅	Y / N	⭐️ 4.5 (4)

Return Metrics

-151.14% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,998	-$25,997	-$38,996	-$51,994	-$64,993	-$129,987	-$389,961
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	-$12,998	-$25,997	-$38,996	-$51,994	-$64,993	-$129,987	-$389,961

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-151.14%

Payback Period Days

Return on Investment

-151.14%

10919 Villa Lea Ln Houston, Texas, 77071

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$36,093

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 49% occupancy.Projected nightly rate is $183/night at 54% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$37,879

Avg annual revenue

54%

Avg occupancy rate

$183

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

$50k

$70k

-$12,999

Profit

Revenue

$36,093

Operating Expenses

$16,692

Operating Income

$19,401

Net Effective Rent

$32,400

Profit (Cash Flow)

-$12,999

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-151.14%

Payback Period Days