BNBCalc Short Term Rental Rental Arbitrage Analysis 1617 Fannin St # 392

2 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$42,186

Profit (Cash Flow)

-$4,590

Cash on Cash Return

-69.6%

Annual Revenue

$42,186

AirDNA projects $212/night at 66% occupancy ($51,104). Airbtics projects $210/night at 55% occupancy ($42,185). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 55% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,132	$30,698	$50,322	$115,738
Occupancy	42%	46%	68%	85%
Nightly Rate	$158	$175	$196	$365

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 2-bedroom Downtown Apt	$25,979	$182	39%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
Elegant Downtown Location, Recently Ugraded!	$137,040	$508	72%	2	2	1	$90	✅	❌	✅	Y / Y	⭐️ 4.8 (41)
Lovely Downtown 2-bedroom Apt/Parking/WiFi	$26,517	$207	35%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
Spectacular Downtown Apartment	$33,047	$186	46%	2	2	3	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (37)
Beautiful 2 BR Downtown Apartment	$28,585	$161	46%	2	2	2	$55	✅	❌	❌	Y / Y	⭐️ 4.5 (55)
2 BR/2BTH Downtown Apartment X RBA	$26,971	$189	36%	2	2	2	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (44)
2B/2BA FREE Parking! KingBeds! Pool! Downtown!	$54,644	$153	92%	2	2	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (80)
Bright Condo with Fast Wifi! Gym, Pool & Parking!	$110,326	$471	64%	2	2	14	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
KING BED \| FREE PARKING \| WASHER & DRYER \|	$44,311	$104	100%	2	1	2	$99	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Loft with Rooftop pool and DT views	$29,125	$173	46%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
Recently Upgraded Apt – Downtown Location	$33,470	$155	59%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (61)
Elan Maison Smart Hub \| Heart of Downtown Houston	$28,822	$175	45%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Entire 2BR 2BA Downtown Houston near Toyota Center	$30,599	$110	76%	2	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
H-Town's Hottest Retreat	$45,721	$203	57%	2	2	2	$140	✅	❌	✅	Y / Y	⭐️ 4.8 (7)

Return Metrics

-69.55% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,590	-$9,180	-$13,771	-$18,361	-$22,952	-$45,904	-$137,713
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	-$4,590	-$9,180	-$13,771	-$18,361	-$22,952	-$45,904	-$137,713

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-69.55%

Payback Period Days

Return on Investment

-69.55%

1617 Fannin St Houston, Texas, 77002

2 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,260

Zestimate

Houston

Guide

Zoning

Market

Guide

Laws

Market Data

$42,186

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $212/night at 66% occupancy.Projected nightly rate is $210/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$44,445

Avg annual revenue

55%

Avg occupancy rate

$210

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

$10k

$50k

$95k

$140k

-$4,590

Profit

Revenue

$42,186

Operating Expenses

$17,484

Operating Income

$24,702

Net Effective Rent

$29,292

Profit (Cash Flow)

-$4,590

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-69.55%

Payback Period Days