BNBCalc.com Rental Arbitrage Analysis Report of 1407 Vermont St, Houston, TX 77006, USA

4 bed • 4.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

-123.9% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-123.9%

Payback Period Days

0

Return on Investment

-123.9%

Annual Revenue

$65,145

AirDNA projects $364/night at 49% occupancy ($65,144).

User selected values for this report: 49% occupancy rate, $364 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,656

Annual Expenses

$19,869

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,103

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$543

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$0

property-location

1407 Vermont St Spring, Texas, 77006-1039

4 bed • 4.5 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$65,145

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-123.9%

Payback Period Days

0