BNBCalc Short Term Rental Rental Arbitrage Analysis 1221 Bonner St, Houston, TX 77007, USA

3 bed • 4 bath • 10 guests • $0

BNB

Calc

Report by:

donovanstiner11@yahoo.com

Annual Revenue

$64,955

Profit (Cash Flow)

$9,111

Cash on Cash Return

75.3%

Annual Revenue

$64,955

AirDNA projects $312/night at 57% occupancy ($64,954).

BNB Calc projects a 56.99999999999999% occupancy rate, $312 rate per night.

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

Return Metrics

75.29% 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)	$9,110	$18,221	$27,332	$36,443	$45,554	$91,108	$273,325
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	$9,110	$18,221	$27,332	$36,443	$45,554	$91,108	$273,325

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.29%

Payback Period Days

485

Return on Investment

75.29%

1221 Bonner St Houston, Texas, 77007-3509

3 bed • 4 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$64,955

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,111

Profit

Revenue

$64,955

Operating Expenses

$19,844

Operating Income

$45,111

Net Effective Rent

$36,000

Profit (Cash Flow)

$9,111

$12,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$3,100

Total

$12,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

75.29%

Payback Period Days

485