BNBCalc Short Term Rental Rental Arbitrage Analysis 1414 Texas Ave 606, Houston, TX, 77002

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$42,259

Profit (Cash Flow)

$4,365

Cash on Cash Return

100.3%

Annual Revenue

$42,259

AirDNA projects $120/night at 69% occupancy ($30,242). Airbtics projects $118/night at 75% occupancy ($32,324). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 89% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,923	$31,216	$44,843	$57,537
Occupancy	68%	74%	89%	96%
Nightly Rate	$96	$109	$130	$155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
High Rise Downtown Luxury Views	$29,743	$210	25%	1	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (31)
Tranquil Oasis DT \|Pool\| Gym\| Lounge\| Pet OK	$56,095	$194	73%	1	2	1	$110	✅	❌	✅	Y / Y	⭐️ 4.7 (5)
Your Perfect Home Away from Home	$48,320	$153	85%	1	1	2	$45	✅	❌	❌	Y / Y	⭐️ 4.8 (62)
Comfortable Getaway Downtown Htx	$34,933	$126	70%	1	1	2	$115	✅	❌	✅	Y / Y	⭐️ 5 (24)
Calm/Cozy Oasis Studio near Toyota Center	$34,340	$134	69%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Downtown Elegance: Upscale Hideaway/King Bed	$36,570	$143	65%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (72)
The Studio @ Toyota Center	$17,840	$72	64%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Houston Apartment Perfect Location	$33,517	$86	96%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (186)
Downtown Houston Deluxe King Suite	$41,845	$121	89%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.9 (41)
Faeland: Downtown Houston Studio Sleeps 4	$22,556	$104	57%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
U1 Penthouse W/Rental CAR/ Dwntwn Houston 1BR 1BTH	$26,085	$136	51%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.8 (50)
Welcome to Deet’s Place!	$37,726	$125	78%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (84)
Comfy & Spacious \| Queen-Bed, Patios, Pool & Gym	$34,774	$130	70%	1	1	3	$60	✅	✅	❌	Y / Y	⭐️ 4.9 (34)
Luxury Living Downtown Houston Kingbed.	$30,311	$85	94%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (183)
Cozy Downtown Studio-Toyota Center	$19,954	$72	71%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (178)
Skyline City Views: Parking, Pool, Wi-Fi, Rooftop	$35,759	$119	74%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (72)
Prime Location w/ Pool + Gym	$30,629	$106	74%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Downtown City View Just for You	$24,811	$135	49%	1	1	1	$75	✅	❌	✅	Y / Y	⭐️ 4.8 (82)
Upscale 1BDR City Views: Pool, Free Parking	$46,248	$118	100%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (95)
The City Center King Suite\|Pool\|WIFI\|Rooftop\|	$29,914	$108	69%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.9 (72)
Modern, Spacious Downtown Apartment with Pool View	$31,539	$112	72%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (80)
EaDo Room \| Private Entrance \| Walk 2 Astros Games	$16,478	$45	93%	1	1	1	$27	❌	❌	❌	N / Y	⭐️ 4.9 (415)
Lavish King Bed/Rooftop Terrace/Reserved Parking	$36,593	$103	95%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.9 (143)
Downtown \| Comfy Tundra Laydown	$51,422	$294	45%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
Adorable 5star Luxury Living	$26,525	$87	76%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (59)
Luxury cozy 1bdapt/ downtownview	$26,966	$110	64%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (117)
City View	$38,053	$122	80%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (63)
Luxury City View King Suite\|POWER IS ON\|Wifi\|	$36,631	$107	87%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (119)
LUXURY DOWNTOWN SUITE/POOL/SKY LOUNGE/WIFI	$43,687	$119	97%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (230)
Downtown Houston Luxury Mid-Rise Apartment	$31,941	$106	78%	1	1	1	$70	✅	❌	❌	Y / Y	⭐️ 4.9 (82)
Explore The City Life	$27,406	$97	75%	1	1	1	$39	✅	❌	❌	Y / Y	⭐️ 4.9 (107)
Midtown King Suite-Pool/SkyLounge/Wi-Fi	$30,787	$86	94%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.9 (63)
Luxury Downtown King Bed Free Parking Wi-Fi	$33,704	$103	86%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (119)
Lavish Downtown 1BD Apartment with Pool View	$26,752	$130	53%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (94)
Luxurious Downtown 1 bedroom getaway	$31,883	$95	89%	1	1	2	$67	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Tropical Loft	$42,907	$176	63%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (135)
Downtown Suite -Pool/Wi-Fi/ SkyView!	$30,650	$83	98%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (219)
Downtown Houston Luxury Suite\|Pool\|WIFI\|Rooftop\|	$26,050	$92	70%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (70)
Luxury 1BDR W/ Sky Lounge, Free Parking, & Pool	$40,083	$104	99%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (136)
Downtown Houston Gem: Parking\|Pool\|WiFi\|Sleeps 4	$34,760	$105	86%	1	1	1	$90	✅	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

100.34% 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)	$4,365	$8,730	$13,095	$17,460	$21,825	$43,650	$130,952
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	$4,365	$8,730	$13,095	$17,460	$21,825	$43,650	$130,952

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

100.34%

Payback Period Days

363

Return on Investment

100.34%

1414 Texas Ave Houston, Texas, 77002

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$42,259

Annual Revenue

BNBCalc predicts this property will get $118 per night with 75% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$33,419

Avg annual revenue

75%

Avg occupancy rate

$118

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

$45k

$55k

$4,365

Profit

Revenue

$42,259

Operating Expenses

$17,494

Operating Income

$24,765

Net Effective Rent

$20,400

Profit (Cash Flow)

$4,365

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

100.34%

Payback Period Days

363