BNBCalc Short Term Rental Rental Arbitrage Analysis 15 N Chenevert St, Houston, TX, 77002

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$36,524

Profit (Cash Flow)

$2,976

Cash on Cash Return

68.4%

Annual Revenue

$36,524

AirDNA projects $151/night at 54% occupancy ($29,781). Airbtics projects $147/night at 64% occupancy ($34,362). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,561	$30,437	$51,934	$75,394
Occupancy	59%	63%	75%	83%
Nightly Rate	$104	$125	$181	$238

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	$35,838	$279	25%	1	2	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (31)
Houston Apartment Perfect Location	$42,187	$105	98%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (150)
Comfy & Spacious \| Queen-Bed, Patios, Pool & Gym	$37,539	$126	77%	1	1	3	$60	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
Downtown~1br~Garage~Pool~Wifi~Dog Park~Gym	$32,388	$130	64%	1	1	2	$100	✅	✅	✅	Y / Y	⭐️ 4.8 (79)
Downtown Elegance: Upscale Hideaway/King Bed	$29,724	$119	62%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (53)
U1 Penthouse W/Rental CAR/ Dwntwn Houston 1BR 1BTH	$28,671	$123	61%	1	1	2	$69	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
Home away from home!	$22,171	$74	73%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (298)
U2 Penthouse W/CAR Dwntown Houston WI-FI/freepark	$28,667	$127	59%	1	1	2	$69	✅	❌	✅	Y / Y	⭐️ 4.8 (22)
Balcony\|Luxury Resort Style\|High Rise\|Steam&Sauna	$30,231	$236	35%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (47)
Charming+Cozy King Suite UNIT3 \| Near Dwntwn\| Pets	$41,727	$132	83%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (77)
The Studio @ Toyota Center	$18,124	$74	63%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Modern, Spacious Downtown Apartment with Pool View	$29,577	$113	66%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (59)
Lux High-Rise Living\|Steam+Sauna\| Rooftop Gym+Pool	$35,952	$209	47%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (43)
Charming+Cozy King Suite UNIT2 \| Near Dwntwn\| Pets	$49,191	$154	84%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Calm Cozy Oasis in the Heart of DT Houston	$22,195	$94	62%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
High rise in downtown	$40,680	$195	57%	1	1	365	$150	✅	❌	✅	Y / Y	⭐️ 5 (1)
Calm/Cozy Oasis Studio near Toyota Center	$24,826	$96	68%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Cozy Downtown Studio-Toyota Center	$21,640	$80	67%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (160)
Comfortable Getaway Downtown Htx	$25,933	$107	60%	1	1	2	$115	✅	❌	✅	Y / Y	⭐️ 5 (19)
Lovely1brdwntwn vrycloseto Toyotacntr&GRBrown CC	$26,813	$111	66%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (135)
Quaint Downtown Studio Apartment - Toyota Center	$28,893	$99	70%	1	1	1	$65	❌	❌	❌	Y / N	⭐️ 4.5 (73)
Resort Style Pool \| Fast WiFi \| King Bed	$30,647	$104	79%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 4.8 (31)
Comfy+Lovable UNIT4 \| Near Dwntwn HOU\| Fast Wi-Fi	$26,524	$87	78%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Stylish Urban Retreat with Complementary Parking	$28,057	$118	58%	1	1	1	$92	✅	✅	❌	Y / Y	⭐️ 4.8 (25)
Your Perfect Home Away from Home	$40,022	$139	77%	1	1	2	$45	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Historic Loft Downtown Theater Distr	$42,180	$350	29%	1	1	3	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Faeland: Downtown Houston Studio Sleeps 4	$28,974	$126	61%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Resort Luxury High-Rise Living \| Theater District	$44,652	$200	61%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (25)
🏊‍♂️ Rooftop pool\| Steam+Stauna\|❤️ of Downtown\|Luxury	$31,622	$180	48%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (44)
The Vybe HTX Highrise	$51,272	$262	52%	1	1	1	$40	✅	❌	✅	Y / Y	⭐️ 5 (46)
Prime Location w/ Pool + Gym	$35,510	$124	74%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Houston Luxury Midrise	$29,563	$84	90%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (63)
Rustic Condo w/ Balcony Views- Monthly Discounts	$41,179	$185	60%	1	1	28	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Cozy King 1BDR City Views W/ Pool, Free Parking	$39,183	$103	96%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 5 (65)
Tangerine Dream Retreat: Downtown Houston	$24,997	$135	46%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.6 (11)
Houston hot spot near downtown	$26,411	$109	59%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Constellations \| Elegant 1 BR in Downtown Houston	$37,376	$155	62%	1	1	20	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (24)
Cozy Home Next To Toyota Center	$50,217	$209	64%	1	2	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (8)
Welcome to Deet’s Place!	$35,369	$120	75%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (62)
Perfect downtown location (with private parking!)	$90,768	$310	80%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

68.41% 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)	$2,976	$5,952	$8,928	$11,904	$14,881	$29,762	$89,286
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	$2,976	$5,952	$8,928	$11,904	$14,881	$29,762	$89,286

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.41%

Payback Period Days

533

Return on Investment

68.41%

15 N Chenevert St Houston, Texas, 77002

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,450

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$36,524

Annual Revenue

BNBCalc predicts this property will get $147 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$34,687

Avg annual revenue

64%

Avg occupancy rate

$147

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

$40k

$65k

$90k

$2,976

Profit

Revenue

$36,524

Operating Expenses

$16,748

Operating Income

$19,776

Net Effective Rent

$16,800

Profit (Cash Flow)

$2,976

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

68.41%

Payback Period Days

533