BNBCalc.com Rental Arbitrage Analysis Report of 1617 Fannin St, Houston, TX 77002, USA

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Return Metrics

-87.98% 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

-87.98%

Payback Period Days

0

Return on Investment

-87.98%

Annual Revenue

$27,328

AirDNA projects $129/night at 58% occupancy ($27,327).

User selected values for this report: 57.99999999999999% occupancy rate, $129 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,246

Annual Expenses

$14,953

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$788

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$228

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

Property Manager Fee

$0

property-location

1617 Fannin St Spring, Texas, 77002

1 bed • 1 bath • 1 guests

Agent

Inquire about this property

Contact Agent

$27,328

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-87.98%

Payback Period Days

0